KPR ApS
CVR number: 28147325
Jens Otto Krags Gade 7, 2300 København S
info@papa-romeo.com
tel: 22300801
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -75.36 | -78.84 | -50.74 | -65.59 | 31.73 |
| EBIT | -75.36 | -78.84 | -50.74 | -65.59 | 31.73 |
| Other financial income | 115.73 | 61.09 | 0.73 | 31.67 | 23.76 |
| Other financial expenses | -1.69 | -1.88 | -3.39 | -6.63 | -10.55 |
| Income from other inv. held as non-curr. assets | 158.18 | ||||
| Net income from associates (fin.) | 13.83 | -8.90 | 115.06 | 185.23 | 54.17 |
| Pre-tax profit | 210.69 | -28.52 | 61.66 | 144.69 | 99.10 |
| Income taxes | -10.06 | -0.94 | 20.37 | 8.51 | -13.71 |
| Net earnings | 200.63 | -29.47 | 82.03 | 153.20 | 85.40 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 27.59 | 18.70 | 133.75 | 318.99 | 254.17 |
| Participating interests | 75.00 | 75.00 | 75.00 | 75.00 | 25.00 |
| Investments total | 102.59 | 93.70 | 208.75 | 393.99 | 279.17 |
| 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. | 6.38 | 7.13 | 15.00 | ||
| Current other receivables | 3.14 | ||||
| Current deferred tax assets | 3.80 | 0.40 | 35.93 | 54.27 | 17.97 |
| Short term receivables total | 10.17 | 0.40 | 35.93 | 61.40 | 71.85 |
| Other current investments | 747.17 | 693.54 | 100.94 | 233.38 | 312.80 |
| Cash and bank deposits | 82.78 | 7.19 | 532.93 | 348.95 | 515.04 |
| Cash and cash equivalents | 829.95 | 700.73 | 633.87 | 582.33 | 827.85 |
| Balance sheet total (assets) | 1 106.71 | 958.83 | 1 042.55 | 1 201.71 | 1 342.87 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 573.65 | 774.27 | 744.81 | 826.84 | 980.04 |
| Profit of the financial year | 200.63 | -29.47 | 82.03 | 153.20 | 85.40 |
| Shareholders equity total | 999.27 | 869.81 | 951.84 | 1 105.04 | 1 190.44 |
| Non-current deferred tax liabilities | 12.84 | 10.04 | 43.37 | 31.59 | |
| Non-current liabilities total | 12.84 | 10.04 | 43.37 | 31.59 | |
| Current trade creditors | 18.50 | 18.50 | 18.50 | 18.50 | 46.63 |
| Current owed to group member | 46.53 | 50.66 | 51.68 | 18.85 | |
| Short-term deferred tax liabilities | 23.48 | 12.84 | 7.47 | 48.22 | |
| Other non-interest bearing current liabilities | 6.09 | 7.02 | 10.49 | 8.47 | 25.99 |
| Current liabilities total | 94.60 | 89.02 | 80.67 | 53.30 | 120.84 |
| Balance sheet total (liabilities) | 1 106.71 | 958.83 | 1 042.55 | 1 201.71 | 1 342.87 |
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.