KL INVESTERING ApS
CVR number: 31188954
Æblehaven 3, Strandhuse 6000 Kolding
tel: 40101109
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 290.13 | 3.66 | -82.82 | - 122.36 | -72.51 |
| Employee benefit expenses | -95.69 | - 155.27 | -52.02 | -22.56 | |
| Total depreciation | - 143.49 | - 134.84 | - 252.72 | - 277.91 | - 277.91 |
| EBIT | - 529.31 | - 286.45 | - 387.56 | - 422.83 | - 350.42 |
| Other financial income | 0.21 | ||||
| Other financial expenses | -66.26 | -67.29 | -95.28 | -91.69 | -67.08 |
| Pre-tax profit | - 595.57 | - 353.74 | - 482.84 | - 514.52 | - 417.29 |
| Income taxes | 125.95 | 633.75 | 208.94 | ||
| Net earnings | - 469.61 | 280.01 | - 273.90 | - 514.52 | - 417.29 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 585.00 | 2 458.22 | 2 331.43 | 4 072.08 | 3 945.30 |
| Buildings | 4.30 | ||||
| Machinery and equipment | 3.75 | 467.81 | 316.69 | 165.57 | |
| Tangible assets total | 2 593.05 | 2 458.22 | 2 799.24 | 4 388.77 | 4 110.87 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1.92 | 1.25 | 10.05 | ||
| Prepayments and accrued income | 6.79 | 7.91 | 4.83 | 4.26 | 4.39 |
| Current deferred tax assets | 125.95 | 633.75 | 208.94 | ||
| Short term receivables total | 134.66 | 641.66 | 213.76 | 5.51 | 14.44 |
| Cash and bank deposits | 37.63 | 71.33 | 96.13 | 45.37 | 48.06 |
| Cash and cash equivalents | 37.63 | 71.33 | 96.13 | 45.37 | 48.06 |
| Balance sheet total (assets) | 2 765.35 | 3 171.20 | 3 109.14 | 4 439.66 | 4 173.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 457.95 | - 427.56 | - 147.55 | 1 578.54 | 1 064.02 |
| Profit of the financial year | - 469.61 | 280.01 | - 273.90 | - 514.52 | - 417.29 |
| Shareholders equity total | - 427.56 | 352.45 | 78.54 | 1 564.02 | 1 146.74 |
| Non-current loans from credit institutions | 992.70 | 933.93 | |||
| Non-current leasing loans | 249.85 | 154.63 | 141.82 | ||
| Non-current other liabilities | 1.69 | 1.69 | |||
| Non-current liabilities total | 992.70 | 935.62 | 251.53 | 154.63 | 141.82 |
| Current loans from credit institutions | 59.00 | 59.00 | 93.07 | 93.65 | 5.67 |
| Advances received | 7.05 | 7.21 | 7.21 | 7.43 | 7.67 |
| Current trade creditors | 5.54 | 2.16 | 4.60 | 11.80 | 3.32 |
| Current owed to group member | 2 028.62 | 1 684.90 | 2 600.89 | 2 510.24 | 2 770.59 |
| Other non-interest bearing current liabilities | 100.01 | 129.87 | 73.29 | 97.88 | 97.56 |
| Current liabilities total | 2 200.22 | 1 883.14 | 2 779.06 | 2 721.00 | 2 884.82 |
| Balance sheet total (liabilities) | 2 765.35 | 3 171.20 | 3 109.14 | 4 439.66 | 4 173.37 |
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.