Dorthe Kjerulf Holding ApS — Credit Rating and Financial Key Figures
CVR number: 38830899
Bratskovvej 26, 2720 Vanløse
dkjerulf@gmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -8.02 | -7.01 | -8.27 | -9.83 | -8.59 |
| Gross profit | -8.02 | -7.01 | -8.27 | -9.83 | -8.59 |
| EBIT | -8.02 | -7.01 | -8.27 | -9.83 | -8.59 |
| Other financial income | 30.68 | 71.02 | 116.40 | 207.38 | 302.80 |
| Other financial expenses | -3.36 | -6.96 | -14.10 | -17.02 | -15.02 |
| Net income from associates (fin.) | 1 277.29 | 1 173.39 | 1 231.65 | 1 251.07 | -62.50 |
| Pre-tax profit | 1 296.59 | 1 230.44 | 1 325.68 | 1 431.59 | 216.69 |
| Income taxes | -3.37 | -12.56 | -20.72 | -39.74 | -61.55 |
| Net earnings | 1 293.22 | 1 217.89 | 1 304.96 | 1 391.85 | 155.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 183.92 | 107.31 | 88.96 | 90.03 | 27.53 |
| Participating interests | 18 000.00 | 18 000.00 | 18 000.00 | 18 000.00 | 18 000.00 |
| Investments total | 18 183.92 | 18 107.31 | 18 088.96 | 18 090.03 | 18 027.53 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 67.44 | 67.44 | 67.42 | ||
| Current owed by particip. interest comp. | 1 150.14 | 2 254.67 | 3 134.56 | 4 096.94 | 3 890.25 |
| Current deferred tax assets | 8.90 | 1.32 | |||
| Short term receivables total | 1 159.05 | 2 254.67 | 3 202.01 | 4 165.71 | 3 957.66 |
| Cash and bank deposits | 0.80 | 7.61 | 37.29 | 44.68 | 21.96 |
| Cash and cash equivalents | 0.80 | 7.61 | 37.29 | 44.68 | 21.96 |
| Balance sheet total (assets) | 19 343.76 | 20 369.59 | 21 328.26 | 22 300.42 | 22 007.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 450.00 | 450.00 | 150.00 | 550.00 | 550.00 |
| Other reserves | 133.92 | 57.31 | 38.96 | 40.03 | |
| Retained earnings | 17 322.13 | 18 241.96 | 19 328.19 | 20 082.09 | 20 963.96 |
| Profit of the financial year | 1 293.22 | 1 217.89 | 1 304.96 | 1 391.85 | 155.15 |
| Shareholders equity total | 19 249.27 | 20 017.15 | 20 872.12 | 22 113.96 | 21 719.11 |
| Non-current liabilities total | |||||
| Current trade creditors | 6.25 | 6.50 | 6.75 | 7.00 | 7.25 |
| Current owed to participating | 75.97 | 333.33 | 430.61 | 136.97 | 218.92 |
| Short-term deferred tax liabilities | 12.27 | 12.60 | 18.78 | 42.48 | 61.88 |
| Current liabilities total | 94.50 | 352.44 | 456.14 | 186.45 | 288.04 |
| Balance sheet total (liabilities) | 19 343.76 | 20 369.59 | 21 328.26 | 22 300.42 | 22 007.15 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.