KONGEÅ MONTAGE ApS — Credit Rating and Financial Key Figures
CVR number: 25472586
Skaftkær 1, 6630 Rødding
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 10 436.00 | 11 280.00 | 11 943.00 | 16 485.00 | 11 100.33 |
| Employee benefit expenses | -6 732.00 | -6 887.00 | -7 589.00 | -9 345.00 | -11 657.12 |
| Total depreciation | - 866.00 | -1 045.00 | -1 018.00 | -1 128.00 | - 957.01 |
| EBIT | 2 838.00 | 3 348.00 | 3 336.00 | 6 012.00 | -1 513.80 |
| Other financial income | 21.00 | 97.00 | 196.00 | 284.00 | 260.41 |
| Other financial expenses | - 243.00 | - 247.00 | - 160.00 | - 421.00 | - 458.11 |
| Income from other inv. held as non-curr. assets | 30.00 | ||||
| Pre-tax profit | 2 646.00 | 3 198.00 | 3 372.00 | 5 875.00 | -1 711.50 |
| Income taxes | - 584.00 | - 713.00 | - 750.00 | -1 309.00 | 369.21 |
| Net earnings | 2 062.00 | 2 485.00 | 2 622.00 | 4 566.00 | -1 342.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 211.00 | 1 992.00 | 1 806.00 | 1 798.00 | 1 730.83 |
| Buildings | 1 318.00 | 1 627.00 | 2 016.00 | 2 302.00 | 1 519.58 |
| Machinery and equipment | 651.00 | 478.00 | 304.00 | 139.00 | 19.31 |
| Tangible assets total | 4 180.00 | 4 097.00 | 4 126.00 | 4 239.00 | 3 269.72 |
| Other receivables | 55.20 | ||||
| Investments total | 55.20 | ||||
| Non-curr. owed by group member comp. | 4 988.00 | 7 799.00 | |||
| Non-current loans receivable | 200.00 | 111.00 | |||
| Long term receivables total | 200.00 | 5 099.00 | 7 799.00 | ||
| Inventories total | |||||
| Current trade debtors | 2 726.00 | 4 382.00 | 10 663.00 | 8 262.00 | 4 303.81 |
| Current amounts owed by group member comp. | 1 628.00 | 3 426.00 | |||
| Prepayments and accrued income | 473.00 | 659.00 | 634.00 | 715.00 | 435.46 |
| Current other receivables | 185.00 | ||||
| Current deferred tax assets | 13.00 | 51.00 | 67.00 | 82.00 | 451.66 |
| Short term receivables total | 4 840.00 | 8 703.00 | 11 364.00 | 9 059.00 | 5 190.93 |
| Cash and bank deposits | 5 301.00 | 3 112.00 | 2 732.00 | 781.32 | |
| Cash and cash equivalents | 5 301.00 | 3 112.00 | 2 732.00 | 781.32 | |
| Balance sheet total (assets) | 14 321.00 | 16 112.00 | 20 589.00 | 23 829.00 | 9 297.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Shares repurchased | 5 500.00 | 5 000.00 | |||
| Retained earnings | 4 009.00 | 6 071.00 | 3 056.00 | 678.00 | 5 244.23 |
| Profit of the financial year | 2 062.00 | 2 485.00 | 2 622.00 | 4 566.00 | -1 342.29 |
| Shareholders equity total | 6 371.00 | 8 856.00 | 11 478.00 | 10 544.00 | 4 201.94 |
| Non-current loans from credit institutions | 668.00 | 630.00 | 593.00 | 552.00 | 513.27 |
| Non-current other liabilities | 50.00 | 80.00 | 50.00 | 50.00 | 0.27 |
| Non-current liabilities total | 718.00 | 710.00 | 643.00 | 602.00 | 513.53 |
| Current loans from credit institutions | 35.00 | 37.00 | 113.00 | 40.00 | 40.00 |
| Current trade creditors | 1 154.00 | 457.00 | 1 957.00 | 1 281.00 | 524.75 |
| Current owed to group member | 4 117.00 | 3 277.00 | 2 829.00 | 7 108.00 | 2 498.92 |
| Short-term deferred tax liabilities | 558.00 | 751.00 | 766.00 | 1 324.00 | |
| Other non-interest bearing current liabilities | 1 368.00 | 2 024.00 | 2 803.00 | 2 930.00 | 1 518.03 |
| Current liabilities total | 7 232.00 | 6 546.00 | 8 468.00 | 12 683.00 | 4 581.70 |
| Balance sheet total (liabilities) | 14 321.00 | 16 112.00 | 20 589.00 | 23 829.00 | 9 297.18 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.