KCAL Factory Fisketorvet A/S — Credit Rating and Financial Key Figures
CVR number: 41706317
Valby Langgade 68, 2500 Valby
tel: 27147074
kcalfactory.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | - 699.75 | - 332.71 | - 262.77 |
Total depreciation | - 242.15 | - 444.79 | - 264.57 |
EBIT | - 941.91 | - 777.50 | - 527.34 |
Other financial expenses | -79.84 | -84.79 | - 167.72 |
Pre-tax profit | -1 021.75 | - 862.30 | - 695.06 |
Income taxes | 66.03 | 8.76 | |
Net earnings | -1 021.75 | - 796.26 | - 686.31 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 720.39 | 1 016.92 | 922.29 |
Tangible assets total | 720.39 | 1 016.92 | 922.29 |
Other receivables | 451.27 | 185.31 | 185.31 |
Investments total | 451.27 | 185.31 | 185.31 |
Long term receivables total | |||
Finished products/goods | 15.07 | 31.50 | |
Inventories total | 15.07 | 31.50 | |
Current trade debtors | 7.17 | 9.65 | |
Current amounts owed by group member comp. | 19.07 | 66.03 | 74.79 |
Prepayments and accrued income | 6.53 | 11.50 | |
Current other receivables | 82.94 | 200.06 | 52.13 |
Short term receivables total | 102.01 | 279.79 | 148.07 |
Cash and bank deposits | 41.22 | 22.77 | 74.36 |
Cash and cash equivalents | 41.22 | 22.77 | 74.36 |
Balance sheet total (assets) | 1 314.88 | 1 519.86 | 1 361.54 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 |
Retained earnings | -1 021.75 | -1 818.01 | |
Profit of the financial year | -1 021.75 | - 796.26 | - 686.31 |
Shareholders equity total | - 621.75 | -1 418.01 | -2 104.32 |
Non-current liabilities total | |||
Current loans from credit institutions | 481.08 | ||
Current trade creditors | 74.38 | 611.81 | 269.16 |
Current owed to group member | 1 362.24 | 2 252.25 | 3 196.69 |
Other non-interest bearing current liabilities | 18.93 | 73.82 | 0.02 |
Current liabilities total | 1 936.63 | 2 937.88 | 3 465.86 |
Balance sheet total (liabilities) | 1 314.88 | 1 519.86 | 1 361.54 |
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.