K.E.O. HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 21487937
Byvænget 3, Herrestrup 4571 Grevinge
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 129.69 | 92.87 | 106.35 | -20.60 | 259.82 |
Employee benefit expenses | - 167.93 | -54.18 | -43.91 | -28.55 | -73.83 |
Other operating expenses | - 160.39 | - 207.77 | |||
Total depreciation | - 347.41 | - 387.41 | - 319.74 | - 330.30 | -96.55 |
EBIT | - 385.65 | - 509.11 | - 257.29 | - 587.23 | 89.45 |
Other financial income | 253.49 | 2 975.51 | 2 902.41 | 949.89 | 921.57 |
Other financial expenses | -1 211.67 | -1 104.54 | - 427.03 | - 270.44 | - 250.93 |
Net income from associates (fin.) | 1 714.00 | 1 039.50 | 830.01 | 240.00 | 178.00 |
Pre-tax profit | 370.18 | 2 401.36 | 3 048.10 | 332.22 | 938.09 |
Income taxes | 74.10 | 50.58 | 53.64 | -37.05 | - 177.41 |
Net earnings | 444.28 | 2 451.94 | 3 101.74 | 295.17 | 760.68 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 445.59 | 2 394.10 | 2 342.60 | 2 291.11 | 2 239.62 |
Machinery and equipment | 4 559.89 | 2 948.59 | 2 680.34 | 1 534.26 | 418.24 |
Tangible assets total | 7 005.48 | 5 342.68 | 5 022.94 | 3 825.37 | 2 657.86 |
Holdings in group member companies | 566.14 | 444.20 | 322.26 | 322.26 | 322.26 |
Investments total | 566.14 | 444.20 | 322.26 | 322.26 | 322.26 |
Non-current loans receivable | 1 874.08 | 1 809.54 | 1 807.80 | 1 820.58 | 1 871.56 |
Long term receivables total | 1 874.08 | 1 809.54 | 1 807.80 | 1 820.58 | 1 871.56 |
Finished products/goods | 280.07 | 280.07 | 280.07 | 200.00 | 200.00 |
Inventories total | 280.07 | 280.07 | 280.07 | 200.00 | 200.00 |
Current amounts owed by group member comp. | 2 408.95 | 5 248.39 | 8 474.90 | 8 906.79 | 9 411.75 |
Current other receivables | 93.78 | 13.83 | 69.91 | 127.35 | 192.98 |
Current deferred tax assets | 1 362.47 | 64.86 | 626.86 | 21.10 | 34.01 |
Short term receivables total | 3 865.20 | 5 327.07 | 9 171.68 | 9 055.24 | 9 638.74 |
Cash and bank deposits | 62.61 | 51.38 | 0.37 | 32.12 | 11.65 |
Cash and cash equivalents | 62.61 | 51.38 | 0.37 | 32.12 | 11.65 |
Balance sheet total (assets) | 13 653.57 | 13 254.95 | 16 605.12 | 15 255.57 | 14 702.07 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 300.00 | ||||
Retained earnings | 4 591.82 | 5 036.10 | 7 488.04 | 10 589.78 | 10 584.95 |
Profit of the financial year | 444.28 | 2 451.94 | 3 101.74 | 295.17 | 760.68 |
Shareholders equity total | 5 161.10 | 7 613.04 | 10 714.78 | 11 009.95 | 11 770.63 |
Provisions | 265.09 | 215.96 | 277.42 | 188.08 | 209.18 |
Non-current loans from credit institutions | 1 285.16 | 1 093.94 | 938.93 | 865.32 | 824.81 |
Non-current liabilities total | 1 285.16 | 1 093.94 | 938.93 | 865.32 | 824.81 |
Current loans from credit institutions | 143.45 | 146.67 | 67.18 | 10.73 | 60.08 |
Current trade creditors | 3 120.37 | 2 921.79 | 1 758.16 | 838.75 | 74.75 |
Current owed to participating | 5.10 | 305.99 | 2 261.35 | 2 000.28 | 1 514.38 |
Current owed to group member | 2 400.00 | 750.13 | 40.69 | 26.94 | 26.94 |
Short-term deferred tax liabilities | 1 104.08 | 447.76 | 178.35 | 91.62 | |
Other non-interest bearing current liabilities | 165.39 | 207.44 | 98.85 | 137.18 | 129.68 |
Accruals and deferred income | 3.84 | ||||
Current liabilities total | 6 942.22 | 4 332.01 | 4 673.99 | 3 192.23 | 1 897.46 |
Balance sheet total (liabilities) | 13 653.57 | 13 254.95 | 16 605.12 | 15 255.57 | 14 702.07 |
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.