KPR ApS
CVR number: 28147325
Jens Otto Krags Gade 7, 2300 København S
info@papa-romeo.com
tel: 22300801
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -78.84 | -50.74 | -65.59 | 31.72 | -70.70 |
| EBIT | -78.84 | -50.74 | -65.59 | 31.72 | -70.70 |
| Other financial income | 61.09 | 0.73 | 31.67 | 23.76 | 4.15 |
| Other financial expenses | -1.88 | -3.39 | -6.63 | -10.55 | -65.56 |
| Net income from associates (fin.) | -8.90 | 115.06 | 185.23 | 54.17 | 99.83 |
| Pre-tax profit | -28.52 | 61.66 | 144.69 | 99.10 | -32.28 |
| Income taxes | -0.94 | 20.37 | 8.51 | -13.71 | |
| Net earnings | -29.47 | 82.03 | 153.20 | 85.40 | -32.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 176.75 | ||||
| Tangible assets total | 4 176.75 | ||||
| Holdings in group member companies | 18.70 | 133.75 | 318.99 | 254.17 | 303.99 |
| Participating interests | 75.00 | 75.00 | 75.00 | 25.00 | 25.00 |
| Investments total | 93.70 | 208.75 | 393.99 | 279.17 | 328.99 |
| Non-current loans receivable | 164.00 | 164.00 | 164.00 | 164.00 | 164.00 |
| Long term receivables total | 164.00 | 164.00 | 164.00 | 164.00 | 164.00 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 35.74 | ||||
| Current owed by particip. interest comp. | 7.13 | 15.00 | 15.00 | ||
| Current other receivables | 3.14 | ||||
| Current deferred tax assets | 0.40 | 35.93 | 54.27 | 17.97 | 28.82 |
| Short term receivables total | 0.40 | 35.93 | 61.40 | 71.85 | 43.82 |
| Other current investments | 693.54 | 100.94 | 233.38 | 312.80 | |
| Cash and bank deposits | 7.19 | 532.93 | 348.95 | 515.04 | |
| Cash and cash equivalents | 700.73 | 633.87 | 582.33 | 827.85 | |
| Balance sheet total (assets) | 958.83 | 1 042.55 | 1 201.71 | 1 342.87 | 4 713.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 774.27 | 744.81 | 826.84 | 980.04 | 1 065.44 |
| Profit of the financial year | -29.47 | 82.03 | 153.20 | 85.40 | -32.28 |
| Shareholders equity total | 869.81 | 951.84 | 1 105.04 | 1 190.44 | 1 158.16 |
| Non-current loans from credit institutions | 1 452.60 | ||||
| Non-current deferred tax liabilities | 10.04 | 43.37 | 31.59 | ||
| Non-current liabilities total | 10.04 | 43.37 | 31.59 | 1 452.60 | |
| Current loans from credit institutions | 11.06 | ||||
| Current trade creditors | 18.50 | 18.50 | 18.50 | 46.63 | 18.50 |
| Current owed to group member | 50.66 | 51.68 | 18.85 | 304.10 | |
| Short-term deferred tax liabilities | 12.84 | 7.47 | 48.22 | 60.96 | |
| Other non-interest bearing current liabilities | 7.02 | 10.49 | 8.47 | 25.99 | 1 708.19 |
| Current liabilities total | 89.02 | 80.67 | 53.30 | 120.84 | 2 102.80 |
| Balance sheet total (liabilities) | 958.83 | 1 042.55 | 1 201.71 | 1 342.87 | 4 713.56 |
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.