Køge Midco ApS — Credit Rating and Financial Key Figures
CVR number: 38186299
Fiolstræde 44, 1171 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 126.00 | -77.00 | -86.00 | -82.00 | -63.66 |
| EBIT | - 126.00 | -77.00 | -86.00 | -82.00 | -63.66 |
| Other financial income | 508.00 | 3 424.00 | 3 092.00 | 4 326.00 | 22 593.33 |
| Other financial expenses | - 332.00 | -5 602.00 | -5 451.00 | -6 670.00 | -17 531.81 |
| Net income from associates (fin.) | 72 821.00 | 31 544.00 | 96 739.00 | 27 877.00 | -42 834.34 |
| Pre-tax profit | 72 871.00 | 29 289.00 | 94 294.00 | 25 451.00 | -37 836.48 |
| Income taxes | -11.00 | 496.00 | 538.00 | 534.00 | -1 134.10 |
| Net earnings | 72 860.00 | 29 785.00 | 94 832.00 | 25 985.00 | -38 970.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 286 597.00 | 318 141.00 | 414 880.00 | 417 757.00 | 356 923.04 |
| Investments total | 286 597.00 | 318 141.00 | 414 880.00 | 417 757.00 | 356 923.04 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 252 320.00 | 229 938.00 | 204 367.00 | 202 898.00 | 205 750.48 |
| Current other receivables | 26 729.00 | 15 847.36 | |||
| Current deferred tax assets | 112.00 | 608.00 | 1 146.00 | 2 398.00 | 2 813.79 |
| Short term receivables total | 252 432.00 | 230 546.00 | 205 513.00 | 232 025.00 | 224 411.62 |
| Cash and bank deposits | 58.00 | 14.00 | 78.00 | 207.44 | |
| Cash and cash equivalents | 58.00 | 14.00 | 78.00 | 207.44 | |
| Balance sheet total (assets) | 539 029.00 | 548 745.00 | 620 407.00 | 649 860.00 | 581 542.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 22 850.00 | 17 420.00 | |||
| Other reserves | 143 497.00 | 175 041.00 | 246 780.00 | 251 807.00 | 318 071.78 |
| Retained earnings | -28 658.00 | -4 632.00 | -70 486.00 | -7 501.00 | -68 496.72 |
| Profit of the financial year | 72 860.00 | 29 785.00 | 94 832.00 | 25 985.00 | -38 970.57 |
| Shareholders equity total | 188 199.00 | 200 694.00 | 271 626.00 | 293 641.00 | 228 524.48 |
| Non-current loans from credit institutions | 346 526.00 | 347 979.00 | 347 755.00 | 348 492.00 | |
| Non-current owed to group member | 4 240.00 | ||||
| Non-current liabilities total | 350 766.00 | 347 979.00 | 347 755.00 | 348 492.00 | |
| Current loans from credit institutions | 349 228.62 | ||||
| Current trade creditors | 64.00 | 72.00 | 65.00 | 30.00 | 30.00 |
| Short-term deferred tax liabilities | 5 464.00 | ||||
| Other non-interest bearing current liabilities | 961.00 | 2 233.00 | 3 759.00 | ||
| Current liabilities total | 64.00 | 72.00 | 1 026.00 | 7 727.00 | 353 017.62 |
| Balance sheet total (liabilities) | 539 029.00 | 548 745.00 | 620 407.00 | 649 860.00 | 581 542.10 |
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.