KIM DAVID KRISTENSEN HOLDING ApS
CVR number: 27228674
Fabriksvej 21 B, 3000 Helsingør
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 078.90 | 1 231.15 | 685.42 | 323.00 | 1 283.05 |
| Employee benefit expenses | - 614.30 | - 797.83 | |||
| Total depreciation | - 129.81 | - 163.23 | - 234.99 | - 258.11 | - 226.56 |
| EBIT | 949.09 | 1 067.92 | 450.42 | - 549.42 | 258.66 |
| Other financial income | 0.24 | ||||
| Other financial expenses | 163.02 | - 134.11 | - 146.83 | - 242.09 | - 353.95 |
| Net income from associates (fin.) | 262.00 | 259.10 | - 178.30 | 7.15 | - 516.82 |
| Pre-tax profit | 1 908.99 | 1 192.91 | 125.30 | - 784.36 | - 611.86 |
| Income taxes | - 363.11 | - 195.84 | -67.21 | 158.86 | 25.21 |
| Net earnings | 1 545.88 | 997.07 | 58.09 | - 625.50 | - 586.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 11 589.84 | 14 565.57 | 16 426.93 | 17 443.53 | 15 396.46 |
| Tangible assets total | 11 589.84 | 14 565.57 | 16 426.93 | 17 443.53 | 15 396.46 |
| Holdings in group member companies | 2 954.31 | 2 968.79 | 2 653.34 | 2 587.66 | 1 888.95 |
| Participating interests | 801.98 | 846.60 | 733.75 | 656.58 | 738.47 |
| Investments total | 3 756.28 | 3 815.38 | 3 387.09 | 3 244.24 | 2 627.42 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 142.86 | 214.95 | 213.42 | 176.06 | 301.36 |
| Current other receivables | 129.12 | 194.61 | 101.75 | ||
| Current deferred tax assets | 191.16 | 197.74 | 227.72 | 386.58 | 411.80 |
| Short term receivables total | 334.02 | 541.80 | 635.75 | 562.65 | 814.90 |
| Cash and bank deposits | 743.03 | 415.42 | 856.56 | 108.78 | |
| Cash and cash equivalents | 743.03 | 415.42 | 856.56 | 108.78 | |
| Balance sheet total (assets) | 16 423.18 | 19 338.17 | 21 306.33 | 21 250.42 | 18 947.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 300.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 2 254.30 | 2 313.40 | 1 885.10 | 1 742.26 | 1 125.44 |
| Retained earnings | 3 080.65 | 4 267.43 | 5 578.40 | 5 661.53 | 5 530.86 |
| Profit of the financial year | 1 545.88 | 997.07 | 58.09 | - 625.50 | - 586.65 |
| Shareholders equity total | 7 305.83 | 8 002.90 | 7 760.99 | 7 021.09 | 6 316.65 |
| Non-current loans from credit institutions | 7 027.24 | 8 677.19 | 10 892.34 | 11 472.33 | 9 770.66 |
| Non-current liabilities total | 7 027.24 | 8 677.19 | 10 892.34 | 11 472.33 | 9 770.66 |
| Current bonds | 742.31 | 845.87 | 1 108.59 | ||
| Current loans from credit institutions | 247.66 | 256.83 | 423.56 | 564.67 | 354.21 |
| Current owed to group member | 828.67 | 1 312.28 | 1 289.06 | 1 131.56 | 1 105.84 |
| Short-term deferred tax liabilities | 331.47 | 158.42 | 39.19 | 38.82 | |
| Other non-interest bearing current liabilities | 547.54 | 722.32 | |||
| Accruals and deferred income | 134.76 | 208.25 | 158.87 | 176.06 | 291.62 |
| Current liabilities total | 2 090.11 | 2 658.09 | 2 653.00 | 2 756.99 | 2 860.27 |
| Balance sheet total (liabilities) | 16 423.18 | 19 338.17 | 21 306.33 | 21 250.42 | 18 947.58 |
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.