KOMP 1991 ApS — Credit Rating and Financial Key Figures
CVR number: 34615683
Elholm 8, 6400 Sønderborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 553.89 | - 537.98 | - 418.95 | - 615.29 | - 749.02 |
Employee benefit expenses | - 150.00 | - 210.93 | - 301.00 | - 307.39 | - 312.83 |
EBIT | - 703.89 | - 748.90 | - 719.95 | - 922.69 | -1 061.85 |
Other financial income | 9 421.16 | 37 018.53 | 9 079.83 | 31 963.76 | 52 034.96 |
Other financial expenses | -5 181.48 | -4 676.88 | -60 600.18 | -8 901.16 | -11 949.66 |
Reduction non-current investment assets | -2 997.12 | -2 452.66 | -1 742.63 | -2 689.47 | |
Income from other inv. held as non-curr. assets | 685.33 | 488.60 | 449.70 | 786.37 | 806.58 |
Net income from associates (fin.) | 785.46 | 427.52 | 580.50 | 44.93 | - 222.52 |
Pre-tax profit | 2 009.46 | 32 508.87 | -53 662.77 | 21 228.59 | 36 918.04 |
Income taxes | - 769.36 | -7 033.49 | 11 862.63 | -4 882.44 | -8 380.52 |
Net earnings | 1 240.10 | 25 475.38 | -41 800.13 | 16 346.15 | 28 537.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 16 733.24 | 17 160.76 | 17 741.26 | 17 786.19 | 17 563.67 |
Investments total | 16 733.24 | 17 160.76 | 17 741.26 | 17 786.19 | 17 563.67 |
Non-curr. owed by particip. interest comp. | 365.00 | 4 301.00 | 1 851.33 | 1 145.70 | 862.20 |
Non-current loans receivable | 24 000.23 | 24 254.48 | 30 223.00 | 28 694.00 | 26 541.05 |
Non-current other receivables | 4 250.00 | 5 250.00 | 10 835.31 | 4 000.00 | |
Long term receivables total | 24 365.23 | 32 805.48 | 37 324.33 | 40 675.01 | 31 403.25 |
Inventories total | |||||
Current amounts owed by group member comp. | 495.94 | 436.17 | 422.45 | ||
Current other receivables | 360.60 | 150.21 | 260.58 | 790.74 | 2 610.58 |
Current deferred tax assets | 340.94 | 268.62 | 13 745.48 | 9 400.64 | 1 941.82 |
Short term receivables total | 1 197.47 | 418.83 | 14 006.06 | 10 627.54 | 4 974.85 |
Other current investments | 331 121.85 | 346 602.66 | 276 210.37 | 270 984.17 | 306 784.74 |
Cash and bank deposits | 7 420.63 | 3 168.71 | 4 864.02 | 1 358.74 | 5 404.00 |
Cash and cash equivalents | 338 542.48 | 349 771.37 | 281 074.39 | 272 342.90 | 312 188.74 |
Balance sheet total (assets) | 380 838.42 | 400 156.44 | 350 146.04 | 341 431.64 | 366 130.50 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 | 15 000.00 |
Other reserves | 696.19 | 1 123.71 | 1 704.21 | 1 749.14 | 1 526.62 |
Retained earnings | 23 090.91 | 23 903.49 | 48 798.37 | 6 953.30 | 23 521.97 |
Profit of the financial year | 1 240.10 | 25 475.38 | -41 800.13 | 16 346.15 | 28 537.52 |
Shareholders equity total | 40 027.20 | 65 502.57 | 23 702.44 | 40 048.59 | 68 586.11 |
Non-current other liabilities | 8 105.36 | 8 220.32 | |||
Non-current deferred tax liabilities | 8 323.64 | 8 560.92 | 8 910.29 | ||
Non-current liabilities total | 8 105.36 | 8 220.32 | 8 323.64 | 8 560.92 | 8 910.29 |
Current loans from credit institutions | 2 977.83 | 7 560.02 | 1 494.36 | ||
Current trade creditors | 80.00 | 135.00 | 75.00 | 90.00 | 210.00 |
Current owed to participating | 332 328.72 | 316 519.07 | 309 823.66 | 290 953.82 | 286 242.93 |
Current owed to group member | 644.24 | 380.34 | |||
Short-term deferred tax liabilities | 5 781.33 | 1 996.33 | |||
Other non-interest bearing current liabilities | 297.14 | 376.09 | 280.94 | 283.95 | 184.85 |
Current liabilities total | 332 705.86 | 326 433.55 | 318 119.96 | 292 822.13 | 288 634.11 |
Balance sheet total (liabilities) | 380 838.42 | 400 156.44 | 350 146.04 | 341 431.64 | 366 130.50 |
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.