CALENTEGAARDEN ApS — Credit Rating and Financial Key Figures
CVR number: 27390994
Gl. Stationsvej 9, Purhus 8940 Randers SV
dorthe@fukon.dk
tel: 22616565
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 975.68 | 1 835.88 | 1 770.99 | 2 247.26 | 1 829.31 |
| Employee benefit expenses | -60.19 | -90.52 | |||
| Total depreciation | -7.50 | ||||
| Reduction in value of non-current assets | 20.00 | - 851.86 | - 391.75 | 50.00 | - 970.00 |
| EBIT | 1 995.68 | 984.02 | 1 379.24 | 2 237.07 | 761.29 |
| Other financial income | 639.77 | 1 531.76 | 1 055.53 | 60.03 | 246.95 |
| Other financial expenses | - 428.31 | - 725.11 | - 726.24 | - 694.77 | - 624.79 |
| Reduction non-current investment assets | - 287.54 | -0.95 | -5.48 | -3.28 | |
| Net income from associates (fin.) | 1 435.85 | 4 419.59 | 2 234.60 | 2 354.20 | 9 794.47 |
| Pre-tax profit | 3 643.00 | 5 922.71 | 3 942.17 | 3 951.04 | 10 174.64 |
| Income taxes | - 488.05 | - 375.35 | - 375.66 | - 579.96 | -89.35 |
| Net earnings | 3 154.95 | 5 547.36 | 3 566.51 | 3 371.08 | 10 085.29 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 34 010.00 | 33 250.00 | 33 550.00 | 32 270.00 | 31 300.00 |
| Machinery and equipment | 142.50 | ||||
| Tangible assets total | 34 010.00 | 33 250.00 | 33 550.00 | 32 270.00 | 31 442.50 |
| Holdings in group member companies | 8 079.74 | 11 403.08 | 12 896.90 | 14 503.19 | 8 166.45 |
| Participating interests | 1 565.45 | 1 950.41 | 2 359.45 | 2 812.52 | 6 986.65 |
| Investments total | 9 645.18 | 13 353.49 | 15 256.36 | 17 315.71 | 15 153.10 |
| Non-current loans receivable | 161.10 | 999.47 | 999.47 | ||
| Long term receivables total | 161.10 | 999.47 | 999.47 | ||
| Finished products/goods | 65.60 | 65.60 | 65.60 | 65.60 | 65.60 |
| Inventories total | 65.60 | 65.60 | 65.60 | 65.60 | 65.60 |
| Current trade debtors | 49.50 | 5.00 | |||
| Current amounts owed by group member comp. | 12 170.43 | 11 966.43 | 9 452.93 | 8 741.41 | 6 134.99 |
| Current owed by particip. interest comp. | 3 137.61 | 2 997.61 | 2 667.61 | 2 447.61 | 1 936.23 |
| Prepayments and accrued income | 42.07 | 30.47 | |||
| Current other receivables | 646.71 | 804.59 | 584.93 | 491.70 | 12 325.13 |
| Current deferred tax assets | 2.77 | ||||
| Short term receivables total | 16 049.09 | 15 799.09 | 12 705.47 | 11 680.72 | 20 401.34 |
| Other current investments | 4 003.67 | 4 142.24 | |||
| Cash and bank deposits | 659.21 | 1 193.42 | 2 187.18 | 873.03 | 593.96 |
| Cash and cash equivalents | 659.21 | 1 193.42 | 2 187.18 | 4 876.70 | 4 736.21 |
| Balance sheet total (assets) | 60 590.19 | 64 661.07 | 64 764.08 | 66 208.72 | 71 798.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 2 000.00 | 2 000.00 | 1 000.00 | 2 000.00 |
| Other reserves | 8 444.25 | 11 863.84 | 13 598.44 | 15 452.64 | 13 009.89 |
| Retained earnings | 14 289.67 | 12 025.04 | 13 837.80 | 14 550.11 | 18 363.93 |
| Profit of the financial year | 3 154.95 | 5 547.36 | 3 566.51 | 3 371.08 | 10 085.29 |
| Shareholders equity total | 27 013.87 | 31 561.24 | 33 127.75 | 34 498.82 | 43 584.11 |
| Provisions | 6 939.58 | 6 768.23 | 6 766.24 | 6 846.78 | 6 666.48 |
| Non-current loans from credit institutions | 17 988.67 | 17 578.99 | 16 679.92 | 14 728.06 | 14 012.37 |
| Non-current other liabilities | 578.52 | 535.12 | 541.38 | 485.20 | 494.56 |
| Non-current liabilities total | 18 567.19 | 18 114.11 | 17 221.30 | 15 213.26 | 14 506.93 |
| Current loans from credit institutions | 240.00 | 680.00 | 800.00 | 800.00 | 800.00 |
| Current trade creditors | 40.00 | 61.60 | |||
| Current owed to group member | 5 504.97 | 6 289.38 | 5 834.47 | 7 769.08 | 4 945.73 |
| Short-term deferred tax liabilities | 428.16 | 543.93 | 377.65 | 499.42 | 269.65 |
| Other non-interest bearing current liabilities | 1 896.41 | 704.18 | 636.67 | 541.35 | 964.25 |
| Current liabilities total | 8 069.54 | 8 217.49 | 7 648.79 | 9 649.86 | 7 041.24 |
| Balance sheet total (liabilities) | 60 590.19 | 64 661.07 | 64 764.08 | 66 208.72 | 71 798.76 |
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.