KJENSEN ApS
CVR number: 34890951
Aalborgvej 73, Mou 9280 Storvorde
k@dataproces.dk
tel: 40357399
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -9.66 | -14.25 | - 450.02 | -8.70 | 625.68 |
| Employee benefit expenses | - 422.97 | - 426.40 | - 432.22 | - 158.47 | |
| EBIT | - 432.63 | - 440.66 | - 882.24 | - 167.17 | 625.68 |
| Other financial income | 101.55 | 177.31 | 2 538.02 | 1 499.89 | 694.78 |
| Other financial expenses | -1.23 | -2.46 | -16.07 | - 888.47 | -1 100.35 |
| Net income from associates (fin.) | 428.37 | 968.46 | 8 352.93 | - 981.13 | -1 865.64 |
| Pre-tax profit | 96.05 | 702.66 | 9 992.63 | - 536.88 | -1 645.54 |
| Income taxes | 118.58 | 58.09 | -55.86 | -97.78 | - 112.03 |
| Net earnings | 214.63 | 760.75 | 9 936.77 | - 634.66 | -1 757.57 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 335.36 | 3 302.76 | 5 948.79 | 5 189.86 | 3 539.09 |
| Investments total | 2 335.36 | 3 302.76 | 5 948.79 | 5 189.86 | 3 539.09 |
| Non-current loans receivable | 25.60 | 275.60 | 1 479.48 | 441.97 | |
| Long term receivables total | 25.60 | 275.60 | 1 479.48 | 441.97 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 129.59 | 102.24 | |||
| Current other receivables | 1.95 | 4.97 | 5.00 | 0.05 | 688.30 |
| Current deferred tax assets | 129.20 | 137.62 | 98.42 | 0.25 | 27.06 |
| Short term receivables total | 131.15 | 142.60 | 103.42 | 129.89 | 817.60 |
| Other current investments | 321.93 | 943.88 | 11 734.08 | 11 615.16 | 11 281.86 |
| Cash and bank deposits | 116.77 | 109.62 | 971.90 | 26.19 | 271.90 |
| Cash and cash equivalents | 438.70 | 1 053.50 | 12 705.98 | 11 641.35 | 11 553.76 |
| Balance sheet total (assets) | 2 905.21 | 4 524.45 | 19 033.78 | 18 440.58 | 16 352.43 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 54.00 | 56.50 | 57.20 | ||
| Other reserves | 2 303.36 | 3 270.76 | 5 925.56 | 4 959.62 | 3 093.97 |
| Retained earnings | 210.76 | - 598.51 | 2 836.55 | 13 682.06 | 14 913.04 |
| Profit of the financial year | 214.63 | 760.75 | 9 936.77 | - 634.66 | -1 757.57 |
| Shareholders equity total | 2 862.75 | 3 569.50 | 18 778.88 | 18 144.21 | 16 329.44 |
| Non-current deferred tax liabilities | 10.34 | ||||
| Non-current liabilities total | 10.34 | ||||
| Current loans from credit institutions | 27.90 | 111.32 | |||
| Current trade creditors | 1.25 | 11.89 | 30.00 | 30.00 | 10.00 |
| Current owed to participating | 85.00 | 126.24 | 128.79 | ||
| Short-term deferred tax liabilities | 55.86 | 15.91 | 12.98 | ||
| Other non-interest bearing current liabilities | 13.30 | 858.07 | 42.80 | ||
| Current liabilities total | 42.45 | 954.95 | 254.91 | 286.03 | 22.98 |
| Balance sheet total (liabilities) | 2 905.21 | 4 524.45 | 19 033.78 | 18 440.58 | 16 352.43 |
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.