KIF HÅNDBOLD ELITE A/S — Credit Rating and Financial Key Figures
CVR number: 20919078
Ambolten 2-4, 6000 Kolding
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 10 589.18 | 7 576.08 | 10 652.51 | 15 236.58 | 19 563.35 |
Other operating income | 2 632.99 | 3 219.14 | 1 856.62 | 1 118.77 | 323.10 |
External services | -6 021.51 | -5 757.06 | -6 980.61 | -8 698.50 | -11 905.30 |
Gross profit | 7 200.66 | 5 038.17 | 5 528.52 | 7 656.84 | 7 981.15 |
Employee benefit expenses | -9 902.02 | -7 471.05 | -9 513.33 | -10 275.90 | -13 109.17 |
Other operating expenses | -8.60 | ||||
Total depreciation | - 159.55 | - 141.83 | -94.02 | -8.91 | -9.89 |
EBIT | -2 869.51 | -2 574.71 | -4 078.83 | -2 627.97 | -5 137.91 |
Other financial income | 2 623.50 | 2 624.65 | 1 034.50 | 703.76 | 9.14 |
Other financial expenses | - 234.46 | - 227.14 | - 265.69 | -89.05 | - 361.85 |
Net income from associates (fin.) | 2 213.66 | 283.42 | 1 400.02 | 1 191.88 | 1 220.29 |
Pre-tax profit | 1 733.18 | 106.21 | -1 910.00 | - 821.38 | -4 270.34 |
Net earnings | 1 733.18 | 106.21 | -1 910.00 | - 821.38 | -4 270.34 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 88.02 | ||||
Intangible assets total | 88.02 | ||||
Machinery and equipment | 55.00 | 79.00 | 73.00 | 83.52 | 73.63 |
Tangible assets total | 55.00 | 79.00 | 73.00 | 83.52 | 73.63 |
Holdings in group member companies | 7 465.28 | 7 581.75 | 8 977.01 | 10 168.89 | 11 389.17 |
Participating interests | 6 030.65 | 5 131.68 | |||
Other receivables | 95.65 | 43.60 | |||
Investments total | 13 591.58 | 12 757.03 | 8 977.01 | 10 168.89 | 11 389.17 |
Non-current loans receivable | 47.65 | 5 184.09 | |||
Long term receivables total | 47.65 | 5 184.09 | |||
Finished products/goods | 32.30 | 23.23 | 41.20 | ||
Inventories total | 32.30 | 23.23 | 41.20 | ||
Current trade debtors | 1 354.06 | 553.43 | 2 089.11 | 801.76 | 1 131.18 |
Current amounts owed by group member comp. | 5 109.45 | 2 644.66 | 648.83 | ||
Prepayments and accrued income | 16.05 | 16.69 | 44.49 | ||
Current other receivables | 48.01 | 2 499.64 | 0.00 | 120.90 | |
Short term receivables total | 6 527.56 | 5 714.42 | 2 737.94 | 967.16 | 1 131.18 |
Cash and bank deposits | 128.57 | 38.22 | 827.23 | 1 204.59 | 671.30 |
Cash and cash equivalents | 128.57 | 38.22 | 827.23 | 1 204.59 | 671.30 |
Balance sheet total (assets) | 20 302.71 | 18 724.35 | 17 831.58 | 12 447.37 | 13 306.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 10 728.27 | 10 728.27 | 10 728.27 | 10 728.27 | 10 728.27 |
Other reserves | 6 444.31 | 5 892.57 | 3 276.47 | 4 468.35 | 5 688.63 |
Retained earnings | -16 891.88 | -14 608.33 | -11 886.02 | -14 987.89 | -12 829.57 |
Profit of the financial year | 1 733.18 | 106.21 | -1 910.00 | - 821.38 | -4 270.34 |
Shareholders equity total | 2 013.89 | 2 118.73 | 208.73 | - 612.66 | - 683.00 |
Provisions | 65.92 | ||||
Capital loans | 1 875.00 | 2 500.00 | 4 176.67 | 5 737.33 | |
Non-current accruals and deferred income | 2 200.00 | 2 000.00 | 1 200.00 | 1 200.00 | 800.00 |
Non-current deferred tax liabilities | 1 577.82 | 1 703.56 | 1 092.68 | 963.92 | 1 054.02 |
Non-current liabilities total | 5 652.82 | 3 703.56 | 4 792.68 | 6 340.59 | 7 591.35 |
Current loans from credit institutions | 1 642.51 | 3 545.33 | 474.11 | 968.59 | 950.00 |
Current trade creditors | 1 833.94 | 751.04 | 1 157.58 | 622.50 | 613.80 |
Current owed to participating | 2.21 | 2.21 | |||
Current owed to group member | 872.69 | 2 254.75 | |||
Other non-interest bearing current liabilities | 6 367.99 | 6 963.22 | 8 699.08 | 2 749.47 | 1 062.14 |
Accruals and deferred income | 2 723.44 | 1 640.26 | 2 499.38 | 1 506.19 | 1 517.45 |
Current liabilities total | 12 570.09 | 12 902.06 | 12 830.16 | 6 719.44 | 6 398.14 |
Balance sheet total (liabilities) | 20 302.71 | 18 724.35 | 17 831.58 | 12 447.37 | 13 306.49 |
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.