KLOVBORG MASKINFABRIK A/S — Credit Rating and Financial Key Figures
CVR number: 10559987
Mossvej 1, 8700 Horsens
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 35 056.29 | 33 472.54 | 38 054.38 | 13 631.16 | 36 386.16 |
Employee benefit expenses | -16 532.29 | -16 188.52 | -15 825.48 | -9 013.53 | -16 038.74 |
Total depreciation | -1 653.35 | -1 617.71 | -1 345.64 | - 462.33 | -1 011.37 |
EBIT | 16 870.66 | 15 666.31 | 20 883.25 | 4 155.30 | 19 336.05 |
Other financial income | 90.03 | 21.61 | 202.44 | ||
Other financial expenses | - 186.18 | - 210.12 | - 160.53 | - 101.47 | - 429.01 |
Net income from associates (fin.) | 28.15 | 43.85 | 44.94 | 21.27 | 56.33 |
Pre-tax profit | 16 712.63 | 15 500.05 | 20 857.69 | 4 096.71 | 19 165.80 |
Income taxes | -3 670.78 | -3 400.91 | -4 580.43 | - 897.58 | -4 224.28 |
Net earnings | 13 041.85 | 12 099.14 | 16 277.27 | 3 199.13 | 14 941.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 3 271.29 | 2 776.93 | 2 282.57 | 2 143.81 | 7 077.97 |
Buildings | 3 138.99 | 3 448.36 | 3 077.95 | 3 250.45 | 2 604.91 |
Tangible assets total | 6 410.28 | 6 225.29 | 5 360.52 | 5 394.26 | 9 682.89 |
Holdings in group member companies | 260.02 | 303.87 | 348.81 | 370.09 | 426.41 |
Investments total | 260.02 | 303.87 | 348.81 | 370.09 | 426.41 |
Long term receivables total | |||||
Raw materials and consumables | 1 338.40 | 1 581.38 | 1 442.92 | 1 334.07 | 1 124.31 |
Inventories total | 1 338.40 | 1 581.38 | 1 442.92 | 1 334.07 | 1 124.31 |
Current trade debtors | 11 024.14 | 21 362.57 | 21 728.61 | 19 147.71 | 9 008.58 |
Prepayments and accrued income | 194.36 | 235.88 | 256.72 | 43.17 | 32.28 |
Current other receivables | 2 617.41 | 2 851.53 | 1 895.75 | 1 906.48 | 1 292.31 |
Short term receivables total | 13 835.91 | 24 449.98 | 23 881.08 | 21 097.37 | 10 333.17 |
Cash and bank deposits | 16 258.56 | 19 823.85 | 19 571.68 | 7 682.61 | 9 641.58 |
Cash and cash equivalents | 16 258.56 | 19 823.85 | 19 571.68 | 7 682.61 | 9 641.58 |
Balance sheet total (assets) | 38 103.17 | 52 384.37 | 50 605.02 | 35 878.39 | 31 208.36 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 10 000.00 | 10 000.00 | 16 500.00 | 10 000.00 | 17 000.00 |
Other reserves | 222.65 | 266.50 | 311.45 | 332.72 | -12 610.96 |
Retained earnings | -5 722.65 | -2 724.66 | -7 170.46 | - 914.47 | -14 771.66 |
Profit of the financial year | 13 041.85 | 12 099.14 | 16 277.27 | 3 199.13 | 14 941.52 |
Shareholders equity total | 18 041.85 | 20 140.98 | 26 418.25 | 13 117.38 | 5 058.90 |
Provisions | 404.69 | 1 771.75 | 480.21 | 1 066.08 | 424.81 |
Non-current loans from credit institutions | 2 906.24 | 2 564.15 | 2 345.92 | 2 228.26 | 5 962.02 |
Non-current leasing loans | 1 549.72 | 2 360.86 | 1 975.62 | 1 775.00 | 1 474.36 |
Non-current liabilities total | 4 455.95 | 4 925.02 | 4 321.55 | 4 003.26 | 7 436.39 |
Current loans from credit institutions | 670.00 | 667.00 | 635.00 | 638.18 | 553.98 |
Advances received | 1 982.05 | 12 437.95 | 5 522.33 | 7 765.79 | 7 651.30 |
Current trade creditors | 7 857.01 | 7 287.85 | 5 010.85 | 2 946.36 | 2 243.31 |
Current owed to group member | 104.31 | 224.53 | |||
Short-term deferred tax liabilities | 2 899.34 | 1 417.34 | 5 199.82 | 3 840.54 | 5 177.26 |
Other non-interest bearing current liabilities | 1 792.27 | 3 736.48 | 3 017.01 | 2 396.49 | 2 437.88 |
Current liabilities total | 15 200.67 | 25 546.62 | 19 385.01 | 17 691.67 | 18 288.26 |
Balance sheet total (liabilities) | 38 103.17 | 52 384.37 | 50 605.02 | 35 878.39 | 31 208.36 |
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.