KRUSE FINANS ApS
CVR number: 70506319
Mosedybet 5, 2880 Bagsværd
Ibkruse8@gmail.com
tel: 22143105
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 168.67 | 1 808.76 | -43.58 | - 121.46 | -94.26 |
| Reduction in value of non-current assets | 913.28 | ||||
| EBIT | 168.67 | 2 722.05 | -43.58 | - 121.46 | -94.26 |
| Other financial income | 135.23 | 716.07 | 2 067.74 | -48.68 | 848.57 |
| Other financial expenses | -23.67 | -67.77 | -22.19 | -23.56 | -48.92 |
| Pre-tax profit | 280.23 | 3 370.35 | 2 001.97 | - 193.70 | 705.38 |
| Income taxes | -69.88 | - 686.48 | - 440.43 | - 112.57 | |
| Net earnings | 210.36 | 2 683.87 | 1 561.54 | - 193.70 | 592.81 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 7 148.50 | 5 000.00 | 5 000.00 | 5 000.00 | 5 503.15 |
| Tangible assets total | 7 148.50 | 5 000.00 | 5 000.00 | 5 000.00 | 5 503.15 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 12.23 | ||||
| Current other receivables | 21.00 | 109.96 | 87.79 | ||
| Short term receivables total | 33.23 | 109.96 | 87.79 | ||
| Other current investments | 361.39 | 3 643.81 | 5 199.33 | 3 520.94 | 17.63 |
| Cash and bank deposits | 124.15 | 849.83 | 328.36 | 253.19 | 3 643.42 |
| Cash and cash equivalents | 485.53 | 4 493.64 | 5 527.69 | 3 774.13 | 3 661.05 |
| Balance sheet total (assets) | 7 667.27 | 9 493.64 | 10 527.69 | 8 884.09 | 9 251.98 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 108.00 | 110.60 | 1 000.00 | 114.40 | 117.80 |
| Other reserves | 1 889.00 | 1 889.00 | 1 889.00 | ||
| Retained earnings | 4 006.18 | 3 105.93 | 2 900.80 | 4 347.94 | 4 036.44 |
| Profit of the financial year | 210.36 | 2 683.87 | 1 561.54 | - 193.70 | 592.81 |
| Shareholders equity total | 4 524.53 | 6 100.41 | 7 551.35 | 6 357.64 | 6 836.05 |
| Provisions | 886.69 | 628.93 | 628.93 | 628.93 | 628.93 |
| Non-current loans from credit institutions | 2 000.54 | 1 773.00 | 1 773.00 | 1 773.00 | 1 773.00 |
| Non-current liabilities total | 2 000.54 | 1 773.00 | 1 773.00 | 1 773.00 | 1 773.00 |
| Current loans from credit institutions | 150.65 | ||||
| Current owed to participating | 9.42 | 0.42 | 96.16 | 109.91 | |
| Short-term deferred tax liabilities | 36.43 | 976.88 | 464.25 | ||
| Other non-interest bearing current liabilities | 59.00 | 14.00 | 14.00 | 14.61 | 14.00 |
| Current liabilities total | 255.50 | 991.30 | 574.41 | 124.52 | 14.00 |
| Balance sheet total (liabilities) | 7 667.27 | 9 493.64 | 10 527.69 | 8 884.09 | 9 251.98 |
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.