AKEA AUTOMATION ApS — Credit Rating and Financial Key Figures
CVR number: 29193207
Leopardvej 14, 7700 Thisted
akea@akea.dk
tel: 97925922
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 598.97 | 19 691.42 | 28 134.20 | 27 323.02 | 24 176.51 |
| Employee benefit expenses | -20 544.31 | -20 093.09 | -21 321.44 | -19 910.71 | -20 667.26 |
| Other operating expenses | -23.34 | -10.83 | |||
| Total depreciation | - 869.71 | - 717.02 | - 695.66 | - 718.61 | - 734.74 |
| EBIT | -1 838.40 | -1 118.69 | 6 117.11 | 6 693.71 | 2 763.68 |
| Other financial income | 25.72 | 1.66 | 37.46 | 70.13 | 82.86 |
| Other financial expenses | - 275.02 | - 329.48 | - 413.61 | - 334.37 | - 278.70 |
| Net income from associates (fin.) | 634.45 | 473.29 | 755.11 | 488.99 | 766.66 |
| Pre-tax profit | -1 453.25 | - 973.22 | 6 496.07 | 6 918.45 | 3 334.50 |
| Income taxes | 449.43 | 316.02 | -1 266.89 | -1 427.91 | - 570.52 |
| Net earnings | -1 003.81 | - 657.20 | 5 229.18 | 5 490.54 | 2 763.98 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 4 361.98 | 3 801.72 | 3 517.58 | 3 010.70 | 2 492.80 |
| Machinery and equipment | 455.02 | 340.40 | 274.52 | 599.63 | 435.56 |
| Tangible assets total | 4 817.00 | 4 142.13 | 3 792.11 | 3 610.34 | 2 928.36 |
| Holdings in group member companies | 3 962.60 | 4 435.90 | 4 291.01 | 4 279.99 | 4 846.66 |
| Investments total | 3 962.60 | 4 435.90 | 4 291.01 | 4 279.99 | 4 846.66 |
| Non-curr. owed by group member comp. | 336.00 | 336.00 | 336.00 | 336.00 | 336.00 |
| Long term receivables total | 336.00 | 336.00 | 336.00 | 336.00 | 336.00 |
| Semifinished products | 42.00 | 43.17 | |||
| Raw materials and consumables | 2 341.86 | 3 085.15 | 3 576.93 | 3 839.55 | 3 750.72 |
| Advance payments | 532.03 | ||||
| Inventories total | 2 383.86 | 3 128.32 | 4 108.96 | 3 839.55 | 3 750.72 |
| Current trade debtors | 3 135.77 | 4 165.67 | 1 315.22 | 6 289.20 | 3 052.47 |
| Current amounts owed by group member comp. | 633.13 | 241.42 | 323.99 | 1 309.17 | 943.36 |
| Prepayments and accrued income | 278.27 | 290.00 | 295.64 | 335.41 | 305.43 |
| Current other receivables | 2 851.53 | 5 710.82 | 10 809.60 | 7 541.39 | 9 191.02 |
| Current deferred tax assets | 229.39 | 126.59 | 440.34 | 86.75 | 239.05 |
| Short term receivables total | 7 128.10 | 10 534.50 | 13 184.79 | 15 561.93 | 13 731.33 |
| Cash and bank deposits | 172.65 | 6 000.00 | 199.69 | ||
| Cash and cash equivalents | 172.65 | 6 000.00 | 199.69 | ||
| Balance sheet total (assets) | 18 800.21 | 22 576.84 | 25 712.86 | 33 627.81 | 25 792.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 210.00 | 210.00 | 210.00 | 210.00 | 210.00 |
| Shares repurchased | 3 750.00 | 5 200.00 | 2 500.00 | ||
| Other reserves | 2 197.96 | 2 671.26 | 2 526.36 | 2 515.35 | 3 082.02 |
| Retained earnings | 6 095.63 | 4 318.52 | 56.21 | 96.41 | 2 520.28 |
| Profit of the financial year | -1 003.81 | - 657.20 | 5 229.18 | 5 490.54 | 2 763.98 |
| Shareholders equity total | 7 499.77 | 6 542.58 | 11 771.76 | 13 512.30 | 11 076.28 |
| Provisions | 1 454.44 | 1 265.02 | 3 275.25 | 4 201.31 | 1 969.21 |
| Non-current leasing loans | 1 219.18 | 645.69 | 448.54 | 296.48 | 341.75 |
| Non-current other liabilities | 663.43 | 630.06 | |||
| Non-current deferred tax liabilities | 556.26 | 556.26 | 556.26 | ||
| Non-current liabilities total | 1 882.61 | 1 275.75 | 1 004.81 | 852.74 | 898.02 |
| Current loans from credit institutions | 514.21 | 3 329.27 | 744.15 | 977.21 | 140.17 |
| Advances received | 280.37 | 2 887.34 | 2 063.58 | 6 518.92 | 3 844.47 |
| Current trade creditors | 2 527.65 | 3 669.67 | 3 200.38 | 3 983.78 | 2 690.55 |
| Current owed to participating | 120.00 | ||||
| Current owed to group member | 297.47 | 224.84 | 268.88 | ||
| Short-term deferred tax liabilities | 640.60 | 2 905.68 | |||
| Other non-interest bearing current liabilities | 4 343.69 | 3 188.17 | 3 384.05 | 2 940.96 | 2 268.39 |
| Accruals and deferred income | 74.22 | ||||
| Current liabilities total | 7 963.39 | 13 493.50 | 9 661.05 | 15 061.46 | 11 849.24 |
| Balance sheet total (liabilities) | 18 800.21 | 22 576.84 | 25 712.86 | 33 627.81 | 25 792.76 |
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.