CMS 2015 HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 36488735
Rødbyvej 2, 4930 Maribo
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -12.75 | -16.70 | -14.67 | -51.51 | -33.60 |
| EBIT | -12.75 | -16.70 | -14.67 | -51.51 | -33.60 |
| Other financial income | 195.03 | 227.77 | 277.12 | 217.93 | 298.75 |
| Other financial expenses | -2.28 | -6.41 | -18.68 | -24.36 | -2.35 |
| Reduction non-current investment assets | -3.81 | 0.93 | 1.06 | ||
| Net income from associates (fin.) | 724.20 | 500.17 | 2 895.30 | 5 650.32 | 2 375.05 |
| Pre-tax profit | 904.19 | 704.83 | 3 135.25 | 5 793.31 | 2 638.91 |
| Income taxes | -40.08 | -46.18 | -53.03 | -33.63 | -60.31 |
| Net earnings | 864.11 | 658.65 | 3 082.23 | 5 759.68 | 2 578.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 1 017.97 | 3 404.86 | 985.01 | 7 072.43 | 3 716.73 |
| Participating interests | 66.63 | 1 454.55 | 1 463.12 | 3 047.17 | |
| Investments total | 1 017.97 | 3 471.49 | 2 439.57 | 8 535.56 | 6 763.90 |
| Non-curr. owed by group member comp. | 1 310.04 | 1 362.44 | 1 416.94 | ||
| Non-curr. owed by particip. interest comp. | 500.00 | 676.00 | 600.48 | 406.77 | |
| Non-current loans receivable | 38.98 | 38.98 | 35.16 | 681.83 | 899.44 |
| Long term receivables total | 38.98 | 1 849.02 | 2 073.60 | 2 699.25 | 1 306.21 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 6 493.65 | 1 944.34 | 1 689.72 | 3 421.62 | 9 010.37 |
| Current owed by particip. interest comp. | 808.33 | 3 980.78 | 711.11 | ||
| Current other receivables | 171.92 | 2 884.90 | |||
| Current deferred tax assets | 451.82 | 552.99 | |||
| Short term receivables total | 6 665.56 | 3 204.49 | 6 223.48 | 4 132.73 | 11 895.27 |
| Cash and bank deposits | 41.74 | 395.87 | 803.60 | 1 895.25 | 1 776.47 |
| Cash and cash equivalents | 41.74 | 395.87 | 803.60 | 1 895.25 | 1 776.47 |
| Balance sheet total (assets) | 7 764.25 | 8 920.87 | 11 540.26 | 17 262.79 | 21 741.85 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Other reserves | 122.10 | 2 389.23 | 8 485.56 | 3 022.17 | |
| Retained earnings | 6 716.01 | 7 589.22 | 5 744.24 | 2 612.34 | 13 713.41 |
| Profit of the financial year | 864.11 | 658.65 | 3 082.23 | 5 759.68 | 2 578.60 |
| Shareholders equity total | 7 752.22 | 8 410.87 | 11 380.10 | 17 025.38 | 19 486.18 |
| Provisions | 0.00 | 144.68 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 12.00 | 12.00 | 15.00 | 54.37 | 25.00 |
| Current owed to participating | 146.61 | 2 005.17 | |||
| Current owed to group member | 498.00 | 144.94 | 2.56 | 22.71 | |
| Short-term deferred tax liabilities | 33.63 | 57.83 | |||
| Other non-interest bearing current liabilities | 0.03 | 0.22 | 0.24 | 0.28 | |
| Current liabilities total | 12.03 | 510.00 | 160.16 | 237.41 | 2 110.99 |
| Balance sheet total (liabilities) | 7 764.25 | 8 920.87 | 11 540.26 | 17 262.79 | 21 741.85 |
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.