Krogstrup ApS — Credit Rating and Financial Key Figures
CVR number: 38365363
Krogstrupvej 7, Krogstrup 3630 Jægerspris
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 886.00 | 4 548.00 | 4 948.00 | 8 170.00 | 5 759.43 |
| Employee benefit expenses | -1 589.00 | -3 639.00 | -4 679.00 | -8 311.00 | -7 369.63 |
| Total depreciation | -55.00 | -66.00 | -69.00 | - 111.00 | - 251.86 |
| EBIT | 242.00 | 843.00 | 200.00 | - 252.00 | -1 862.05 |
| Other financial income | 4.00 | ||||
| Other financial expenses | -37.00 | -25.00 | -34.00 | -74.00 | - 210.96 |
| Pre-tax profit | 209.00 | 818.00 | 166.00 | - 326.00 | -2 073.01 |
| Income taxes | -50.00 | - 178.00 | -41.00 | 67.00 | 448.16 |
| Net earnings | 159.00 | 640.00 | 125.00 | - 259.00 | -1 624.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 137.00 | ||||
| Intangible assets total | 137.00 | ||||
| Machinery and equipment | 283.00 | 316.00 | 247.00 | 678.00 | 599.29 |
| Tangible assets total | 283.00 | 316.00 | 247.00 | 678.00 | 599.29 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 393.00 | 3 203.00 | 2 601.00 | 3 107.00 | 1 910.30 |
| Current amounts owed by group member comp. | 17.00 | 20.00 | |||
| Prepayments and accrued income | 7.00 | 16.00 | 132.00 | 99.00 | 119.47 |
| Current other receivables | 710.00 | 12.00 | 550.00 | 910.00 | 156.10 |
| Current deferred tax assets | 59.00 | 507.10 | |||
| Short term receivables total | 1 127.00 | 3 251.00 | 3 283.00 | 4 175.00 | 2 692.96 |
| Cash and bank deposits | 681.00 | 894.00 | 1 159.00 | 823.00 | |
| Cash and cash equivalents | 681.00 | 894.00 | 1 159.00 | 823.00 | |
| Balance sheet total (assets) | 2 091.00 | 4 461.00 | 4 689.00 | 5 813.00 | 3 292.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 300.00 | |||
| Retained earnings | 347.00 | 206.00 | 846.00 | 971.00 | 711.85 |
| Profit of the financial year | 159.00 | 640.00 | 125.00 | - 259.00 | -1 624.85 |
| Shareholders equity total | 656.00 | 1 196.00 | 1 021.00 | 762.00 | - 863.00 |
| Provisions | 7.00 | 9.00 | 8.00 | 69.00 | |
| Non-current loans from credit institutions | 183.00 | 133.00 | 100.00 | 77.00 | 54.80 |
| Non-current owed to group member | 436.34 | ||||
| Non-current liabilities total | 183.00 | 133.00 | 100.00 | 77.00 | 491.14 |
| Current loans from credit institutions | 47.00 | 48.00 | 32.00 | 23.00 | 799.01 |
| Current trade creditors | 315.00 | 1 498.00 | 2 254.00 | 2 744.00 | 1 650.64 |
| Current owed to participating | 432.00 | 105.00 | 33.00 | 37.21 | |
| Current owed to group member | 246.00 | 401.00 | |||
| Short-term deferred tax liabilities | 166.00 | 220.00 | 218.00 | 41.00 | |
| Other non-interest bearing current liabilities | 717.00 | 925.00 | 705.00 | 1 732.00 | 1 108.25 |
| Current liabilities total | 1 245.00 | 3 123.00 | 3 560.00 | 4 974.00 | 3 595.11 |
| Balance sheet total (liabilities) | 2 091.00 | 4 461.00 | 4 689.00 | 5 813.00 | 3 292.25 |
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.