CHAMP HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 33223315
Ejby Industrivej 106, 2600 Glostrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 052.43 | 2 716.79 | 1 433.18 | 1 362.46 | 1 284.52 |
| Employee benefit expenses | -4 261.51 | -3 413.47 | -1 103.39 | -1 094.20 | -1 044.39 |
| Total depreciation | - 220.33 | - 278.34 | - 129.46 | - 103.18 | -17.20 |
| EBIT | - 429.41 | - 975.01 | 200.33 | 165.09 | 222.93 |
| Other financial income | 20.04 | 0.15 | 0.03 | 72.41 | 68.02 |
| Other financial expenses | -12.03 | -1.24 | -5.07 | -33.12 | -27.10 |
| Net income from associates (fin.) | 972.76 | 2 609.51 | 2 053.82 | 2 880.06 | 4 217.03 |
| Pre-tax profit | 551.35 | 1 633.41 | 2 249.10 | 3 084.44 | 4 480.89 |
| Income taxes | 92.71 | 178.45 | -48.14 | -46.88 | -57.17 |
| Net earnings | 644.06 | 1 811.86 | 2 200.96 | 3 037.55 | 4 423.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 870.72 | 524.93 | 339.88 | 236.71 | 10.00 |
| Tangible assets total | 870.72 | 524.93 | 339.88 | 236.71 | 10.00 |
| Holdings in group member companies | 25 410.21 | 27 419.73 | 22 973.54 | 24 853.60 | 28 070.63 |
| Investments total | 25 410.21 | 27 419.73 | 22 973.54 | 24 853.60 | 28 070.63 |
| Non-current other receivables | 31.81 | 31.81 | |||
| Long term receivables total | 31.81 | 31.81 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 680.00 | 665.00 | 2 055.32 | 2 051.81 | 1 215.85 |
| Prepayments and accrued income | 13.24 | 17.14 | |||
| Current other receivables | 1 970.35 | 727.81 | 0.45 | ||
| Current deferred tax assets | 707.28 | 1 092.93 | 1 393.10 | 860.26 | 1 261.45 |
| Short term receivables total | 1 400.52 | 3 745.43 | 4 176.23 | 2 912.53 | 2 477.29 |
| Cash and bank deposits | 2 036.86 | 263.07 | 65.05 | 683.75 | 2 042.10 |
| Cash and cash equivalents | 2 036.86 | 263.07 | 65.05 | 683.75 | 2 042.10 |
| Balance sheet total (assets) | 29 750.13 | 31 984.97 | 27 554.70 | 28 686.58 | 32 600.03 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 13 000.00 | ||||
| Other reserves | 19 950.21 | 16 059.73 | 18 113.54 | 21 353.60 | 24 570.63 |
| Retained earnings | 7 098.39 | -1 367.06 | -1 609.02 | -2 648.11 | -2 827.59 |
| Profit of the financial year | 644.06 | 1 811.86 | 2 200.96 | 3 037.55 | 4 423.71 |
| Shareholders equity total | 28 692.67 | 30 504.53 | 19 705.49 | 22 743.05 | 27 166.76 |
| Provisions | 22.41 | 11.40 | 5.88 | 0.40 | 2.20 |
| Non-current other liabilities | 63.41 | 88.38 | 5 000.00 | 4 000.00 | 3 002.08 |
| Non-current deferred tax liabilities | 80.05 | 511.88 | 619.55 | 805.62 | 1 194.69 |
| Non-current liabilities total | 143.46 | 600.26 | 5 619.55 | 4 805.62 | 4 196.77 |
| Current trade creditors | 0.61 | 31.34 | 94.30 | ||
| Current owed to group member | 37.81 | 858.31 | |||
| Other non-interest bearing current liabilities | 815.02 | 837.45 | 1 271.16 | 1 137.51 | 1 234.29 |
| Accruals and deferred income | 38.16 | ||||
| Current liabilities total | 891.59 | 868.78 | 2 223.77 | 1 137.51 | 1 234.29 |
| Balance sheet total (liabilities) | 29 750.13 | 31 984.97 | 27 554.70 | 28 686.58 | 32 600.03 |
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.