KLOSTERSKOVGAARD ApS — Credit Rating and Financial Key Figures
CVR number: 31601622
Havet 12, Bønnerup Strand 8585 Glesborg
ove@klosterskovgaard.dk
tel: 20458628
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 584.56 | 1 981.07 | 1 061.08 | 85.89 | 49.91 |
| Employee benefit expenses | -1 529.98 | -1 651.36 | -1 004.03 | - 654.89 | - 297.82 |
| Other operating expenses | - 187.76 | -99.71 | -1 065.00 | -17.73 | -17.93 |
| Total depreciation | - 780.10 | -2 469.16 | - 117.79 | - 109.04 | - 101.59 |
| Reduction in value of non-current assets | 1 397.89 | ||||
| EBIT | 3 086.71 | -2 239.15 | -1 125.75 | - 695.77 | - 367.43 |
| Other financial income | 361.26 | 284.45 | 1 225.20 | 409.84 | 561.78 |
| Other financial expenses | - 362.34 | - 606.48 | - 371.29 | - 532.64 | - 115.31 |
| Income from other inv. held as non-curr. assets | 600.00 | ||||
| Pre-tax profit | 3 085.63 | -2 561.18 | - 271.84 | - 818.57 | 679.04 |
| Income taxes | - 521.56 | 814.50 | 61.22 | 188.95 | -17.00 |
| Net earnings | 2 564.08 | -1 746.68 | - 210.62 | - 629.62 | 662.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 14 096.47 | 14 096.47 | |||
| Buildings | 13 875.91 | 6 844.55 | 1 497.36 | 1 437.96 | 1 378.56 |
| Machinery and equipment | 191.15 | 447.74 | 330.91 | 281.27 | 239.08 |
| Other tangible assets | 1 703.60 | 173.63 | |||
| Tangible assets total | 29 867.14 | 21 562.38 | 1 828.26 | 1 719.23 | 1 617.64 |
| Investments total | |||||
| Non-current loans receivable | 5 580.07 | 6 824.43 | 5 812.55 | 5 656.78 | 5 464.52 |
| Long term receivables total | 5 580.07 | 6 824.43 | 5 812.55 | 5 656.78 | 5 464.52 |
| Raw materials and consumables | 472.81 | 331.29 | |||
| Finished products/goods | 1 616.91 | 731.24 | |||
| Inventories total | 2 089.72 | 1 062.53 | |||
| Current trade debtors | 520.47 | 159.57 | 0.25 | -0.00 | |
| Prepayments and accrued income | 103.72 | 98.60 | 5.31 | ||
| Current other receivables | 3 652.82 | 3 692.53 | 858.75 | 240.91 | 19.27 |
| Current deferred tax assets | 140.00 | 171.08 | |||
| Short term receivables total | 4 277.00 | 3 950.70 | 859.00 | 380.91 | 195.65 |
| Other current investments | 984.53 | 1 732.40 | 4 437.55 | 3 729.54 | 4 684.61 |
| Cash and bank deposits | 1 034.23 | 80.73 | 252.94 | 1 461.79 | 908.52 |
| Cash and cash equivalents | 2 018.76 | 1 813.14 | 4 690.49 | 5 191.34 | 5 593.12 |
| Balance sheet total (assets) | 43 832.68 | 35 213.18 | 13 190.31 | 12 948.26 | 12 870.93 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 2 000.00 | 1 000.00 | ||
| Retained earnings | 13 342.60 | 13 301.67 | 11 554.99 | 11 344.38 | 9 714.76 |
| Profit of the financial year | 2 564.08 | -1 746.68 | - 210.62 | - 629.62 | 662.04 |
| Shareholders equity total | 17 031.67 | 13 679.99 | 11 469.38 | 10 839.76 | 11 501.80 |
| Provisions | 1 201.00 | 252.00 | 47.00 | ||
| Non-current loans from credit institutions | 20 701.01 | 17 349.81 | 1 149.81 | 1 109.51 | 1 073.34 |
| Non-current accruals and deferred income | 179.97 | 134.98 | |||
| Non-current liabilities total | 20 880.98 | 17 484.79 | 1 149.81 | 1 109.51 | 1 073.34 |
| Current loans from credit institutions | 103.00 | 50.00 | 50.00 | 40.00 | 40.00 |
| Current trade creditors | 246.80 | 162.71 | 5.32 | 4.91 | 8.31 |
| Current owed to participating | 197.29 | ||||
| Other non-interest bearing current liabilities | 4 369.22 | 3 583.68 | 468.81 | 954.07 | 50.19 |
| Current liabilities total | 4 719.02 | 3 796.39 | 524.13 | 998.99 | 295.79 |
| Balance sheet total (liabilities) | 43 832.68 | 35 213.17 | 13 190.31 | 12 948.26 | 12 870.93 |
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.