KA Hvidevarer ApS — Credit Rating and Financial Key Figures
CVR number: 41813806
Åstvej 10 B, 7190 Billund
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 154.08 | 458.37 | 577.88 |
Employee benefit expenses | - 523.27 | - 718.33 | - 856.93 |
Total depreciation | - 171.76 | - 192.21 | - 203.23 |
EBIT | - 540.94 | - 452.18 | - 482.28 |
Other financial income | 0.05 | 0.37 | |
Other financial expenses | - 142.66 | - 183.05 | - 206.38 |
Pre-tax profit | - 683.54 | - 635.22 | - 688.29 |
Income taxes | 50.00 | -50.00 | |
Net earnings | - 633.55 | - 635.22 | - 738.29 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 488.12 | ||
Buildings | 488.12 | ||
Machinery and equipment | 296.19 | 652.18 | 448.95 |
Other tangible assets | - 488.12 | ||
Tangible assets total | 784.31 | 652.18 | 448.95 |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 946.16 | ||
Finished products/goods | 1 589.73 | 1 504.58 | |
Advance payments | 6.85 | ||
Inventories total | 946.16 | 1 589.73 | 1 511.43 |
Current trade debtors | 421.25 | 1.10 | 5.15 |
Prepayments and accrued income | 94.73 | 31.19 | 164.29 |
Current other receivables | 419.26 | 439.65 | 192.39 |
Current deferred tax assets | 50.00 | 50.00 | |
Short term receivables total | 985.23 | 521.94 | 361.82 |
Cash and bank deposits | 73.72 | 27.94 | 77.03 |
Cash and cash equivalents | 73.72 | 27.94 | 77.03 |
Balance sheet total (assets) | 2 789.42 | 2 791.79 | 2 399.24 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 85.00 | 85.00 |
Share premium account | 405.00 | ||
Retained earnings | - 633.55 | - 863.77 | |
Profit of the financial year | - 633.55 | - 635.22 | - 738.29 |
Shareholders equity total | - 593.54 | - 778.77 | -1 517.06 |
Non-current other liabilities | 2 000.00 | ||
Non-current deferred tax liabilities | 1 757.73 | 1 476.98 | |
Non-current liabilities total | 2 000.00 | 1 757.73 | 1 476.98 |
Current loans from credit institutions | 480.00 | 596.32 | 749.92 |
Current trade creditors | 789.05 | 1 143.51 | 1 240.05 |
Current owed to participating | 175.00 | ||
Current owed to group member | 125.00 | ||
Other non-interest bearing current liabilities | - 186.08 | 73.00 | 449.34 |
Current liabilities total | 1 382.97 | 1 812.83 | 2 439.31 |
Balance sheet total (liabilities) | 2 789.42 | 2 791.79 | 2 399.24 |
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.