El-net Kongerslev A/S — Credit Rating and Financial Key Figures
CVR number: 39659492
Agerskellet 7, 8920 Randers NV
tel: 89114811
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 067.00 | 1 130.00 | 1 330.00 | 1 288.53 | 2 070.61 |
| Purchases during the financial year | - 788.52 | - 579.19 | |||
| External services | -1 061.72 | -1 337.99 | |||
| Gross profit | 1 067.00 | 1 130.00 | 1 330.00 | - 561.71 | 153.43 |
| Employee benefit expenses | -78.94 | - 118.23 | |||
| Total depreciation | - 571.48 | - 547.73 | |||
| EBIT | - 388.00 | -1 000.00 | -1 281.00 | -1 212.13 | - 512.52 |
| Other financial income | 0.23 | ||||
| Other financial expenses | - 176.83 | - 287.00 | |||
| Pre-tax profit | - 302.00 | -1 110.00 | - 673.00 | -1 388.96 | - 799.29 |
| Income taxes | 306.26 | 175.84 | |||
| Net earnings | - 302.00 | -1 110.00 | - 673.00 | -1 082.70 | - 623.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 8 860.92 | 8 434.00 | |||
| Tangible assets total | 8 860.92 | 8 434.00 | |||
| Other receivables | 10 618.00 | 9 935.00 | 10 143.00 | ||
| Investments total | 10 618.00 | 9 935.00 | 10 143.00 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 227.89 | 472.42 | |||
| Current amounts owed by group member comp. | 44.72 | ||||
| Prepayments and accrued income | 15.63 | 17.12 | |||
| Current other receivables | 352.64 | ||||
| Current deferred tax assets | 5.90 | 371.01 | |||
| Short term receivables total | 602.05 | 905.27 | |||
| Balance sheet total (assets) | 10 618.00 | 9 935.00 | 10 143.00 | 9 462.98 | 9 339.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5 671.00 | 4 561.00 | 3 887.75 | 500.00 | 500.00 |
| Retained earnings | 302.00 | 1 110.00 | 673.00 | 3 387.75 | 2 305.06 |
| Profit of the financial year | - 302.00 | -1 110.00 | - 673.00 | -1 082.70 | - 623.45 |
| Shareholders equity total | 5 671.00 | 4 561.00 | 3 887.75 | 2 805.06 | 2 181.61 |
| Provisions | 221.41 | 380.87 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 5 523.51 | ||||
| Current trade creditors | 273.24 | 177.43 | |||
| Current owed to group member | 5 788.05 | 63.68 | |||
| Other non-interest bearing current liabilities | 375.22 | 1 012.17 | |||
| Current liabilities total | 6 436.51 | 6 776.79 | |||
| Balance sheet total (liabilities) | 5 671.00 | 4 561.00 | 3 887.75 | 9 462.98 | 9 339.27 |
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.