KEBE HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 31071402
Industrivej 3, Rødding 7860 Spøttrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 34 313.42 | 39 297.41 | 33 891.12 | 30 987.92 | 31 411.04 |
| Employee benefit expenses | -19 758.12 | -27 909.42 | -30 122.75 | -27 937.73 | -31 180.03 |
| Total depreciation | -1 577.62 | -1 931.14 | -2 957.46 | -4 077.36 | -3 380.38 |
| EBIT | 12 977.69 | 9 456.84 | 810.90 | -1 027.17 | -3 149.38 |
| Other financial income | 50.13 | 109.58 | 268.17 | 683.16 | 194.88 |
| Other financial expenses | - 798.87 | -1 003.96 | -2 312.08 | -2 899.70 | -2 754.01 |
| Reduction non-current investment assets | - 235.00 | ||||
| Net income from associates (fin.) | 422.50 | 487.50 | |||
| Pre-tax profit | 12 651.45 | 9 049.97 | -1 233.01 | -3 478.70 | -5 708.51 |
| Income taxes | -2 591.91 | -1 619.88 | 222.24 | 915.39 | - 435.83 |
| Net earnings | 10 059.54 | 7 430.08 | -1 010.77 | -2 563.32 | -6 144.34 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 188.08 | 1 873.98 | 2 173.60 | 1 871.14 | 1 317.88 |
| Intangible assets total | 188.08 | 1 873.98 | 2 173.60 | 1 871.14 | 1 317.88 |
| Land and waters | 1 574.00 | ||||
| Buildings | 4 628.63 | 6 878.49 | 7 421.76 | 6 294.81 | 4 836.16 |
| Machinery and equipment | 1 128.90 | 1 370.85 | 1 554.35 | 2 145.48 | 1 474.83 |
| Advance payments and construction in progress | 593.10 | 685.10 | 119.28 | ||
| Tangible assets total | 7 924.63 | 8 934.44 | 9 095.39 | 8 440.29 | 6 311.00 |
| Participating interests | 2 151.17 | 2 151.17 | 2 151.17 | 1 916.17 | 1 916.17 |
| Investments total | 2 735.74 | 2 946.47 | 2 990.52 | 2 795.20 | 2 792.24 |
| Non-curr. owed by particip. interest comp. | 390.00 | 390.00 | 390.00 | ||
| Deferred tax assets | 375.81 | 382.36 | 1 271.30 | 2 855.69 | 2 986.07 |
| Long term receivables total | 375.81 | 382.36 | 1 661.30 | 3 245.69 | 3 376.07 |
| Raw materials and consumables | 12 057.94 | 16 708.30 | 17 447.50 | 16 779.72 | 16 347.64 |
| Finished products/goods | 2 217.27 | 2 364.58 | 2 062.59 | 2 156.30 | 2 025.26 |
| Advance payments | 83.19 | 252.59 | 167.61 | 387.93 | 342.08 |
| Inventories total | 14 358.39 | 19 325.47 | 19 677.71 | 19 323.94 | 18 714.98 |
| Current trade debtors | 15 751.32 | 17 424.77 | 12 653.92 | 13 262.42 | 12 891.36 |
| Current owed by particip. interest comp. | 117.00 | ||||
| Prepayments and accrued income | 234.20 | 190.97 | 243.62 | 377.41 | 290.75 |
| Current other receivables | 1 751.77 | 2 168.55 | 2 331.53 | 1 948.46 | 1 817.47 |
| Current deferred tax assets | 322.87 | 58.19 | |||
| Short term receivables total | 17 737.29 | 19 784.29 | 15 229.07 | 15 911.16 | 15 174.78 |
| Cash and bank deposits | 2 502.85 | 6 382.80 | 3 413.16 | 1 762.10 | 4 907.61 |
| Cash and cash equivalents | 2 502.85 | 6 382.80 | 3 413.16 | 1 762.10 | 4 907.61 |
| Balance sheet total (assets) | 45 822.77 | 59 629.80 | 54 240.75 | 53 349.53 | 52 594.57 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 117.16 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 3 500.00 | 4 000.00 | |||
| Retained earnings | 1 283.24 | 7 024.68 | 14 548.88 | 14 700.54 | 12 363.74 |
| Profit of the financial year | 10 059.54 | 7 430.08 | -1 010.77 | -2 563.32 | -6 144.34 |
| Shareholders equity total | 14 967.78 | 18 571.92 | 13 938.12 | 12 537.23 | 6 619.40 |
| Non-current loans from credit institutions | 752.51 | ||||
| Non-current deferred tax liabilities | 1 430.32 | 845.08 | |||
| Non-current liabilities total | 2 182.83 | 845.08 | |||
| Current loans from credit institutions | 10 267.20 | 17 599.74 | 21 780.65 | 24 834.10 | 29 350.40 |
| Current trade creditors | 9 906.80 | 14 739.96 | 12 054.85 | 9 425.82 | 9 809.72 |
| Current owed to participating | 2 630.21 | 2 646.88 | 2 630.21 | 2 625.00 | 2 625.00 |
| Short-term deferred tax liabilities | 524.04 | 1 443.03 | 844.87 | ||
| Other non-interest bearing current liabilities | 5 343.91 | 3 783.19 | 2 992.04 | 3 927.39 | 4 190.04 |
| Current liabilities total | 28 672.16 | 40 212.80 | 40 302.63 | 40 812.30 | 45 975.16 |
| Balance sheet total (liabilities) | 45 822.77 | 59 629.80 | 54 240.75 | 53 349.53 | 52 594.57 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.