Erhverv Aalborg A/S — Credit Rating and Financial Key Figures
CVR number: 12538642
Algade 38, 9000 Aalborg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 303.89 | - 657.55 | -1 227.73 | - 944.42 | -1 790.70 |
Employee benefit expenses | -23.70 | ||||
Total depreciation | -0.86 | -0.86 | -9.44 | -22.82 | -22.82 |
Reduction in value of non-current assets | - 460.00 | 336.42 | - 332.58 | 363.26 | -10.00 |
EBIT | 763.03 | - 994.84 | -1 593.45 | - 603.98 | -1 823.52 |
Other financial income | 283.36 | 235.81 | 315.99 | 341.35 | 265.33 |
Other financial expenses | - 394.53 | - 517.68 | - 531.54 | - 544.34 | - 596.70 |
Reduction non-current investment assets | - 189.19 | - 579.89 | |||
Net income from associates (fin.) | 11 229.20 | 5 268.50 | 6 354.96 | 13 047.15 | 8 645.20 |
Pre-tax profit | 11 881.06 | 3 802.61 | 3 966.07 | 12 240.19 | 6 490.31 |
Income taxes | - 145.08 | 275.78 | 396.15 | 154.57 | 379.49 |
Net earnings | 11 735.99 | 4 078.39 | 4 362.22 | 12 394.76 | 6 869.80 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 10 180.00 | 10 645.00 | 10 975.00 | 11 380.00 | 11 370.00 |
Machinery and equipment | 17.99 | 17.13 | 117.50 | 94.69 | 71.87 |
Tangible assets total | 10 197.99 | 10 662.13 | 11 092.50 | 11 474.68 | 11 441.87 |
Holdings in group member companies | 17 805.56 | 19 696.28 | 23 683.38 | 36 071.27 | 7 264.12 |
Participating interests | 17 839.80 | 18 060.53 | 19 975.40 | 21 388.56 | 30 797.10 |
Investments total | 35 645.36 | 37 756.81 | 43 658.78 | 57 459.83 | 38 061.22 |
Non-current loans receivable | 1 118.77 | 538.88 | |||
Long term receivables total | 1 118.77 | 538.88 | |||
Inventories total | |||||
Current amounts owed by group member comp. | 4 789.70 | 8 545.97 | 7 529.20 | 7 483.34 | 12.61 |
Current owed by particip. interest comp. | 2 675.00 | 2 925.00 | 3 075.00 | 2 775.00 | 6 592.26 |
Prepayments and accrued income | 10.40 | 15.87 | 16.79 | 18.93 | 15.44 |
Current other receivables | 966.18 | 1 142.23 | 550.28 | 1 171.17 | 863.48 |
Current deferred tax assets | 0.13 | 40.10 | 40.00 | 418.90 | |
Short term receivables total | 8 441.41 | 12 629.08 | 11 211.37 | 11 488.44 | 7 902.68 |
Other current investments | 28.61 | 28.76 | 52.00 | 52.00 | 52.00 |
Cash and bank deposits | 383.51 | 13 796.50 | |||
Cash and cash equivalents | 412.12 | 28.76 | 52.00 | 52.00 | 13 848.50 |
Balance sheet total (assets) | 54 696.88 | 62 195.55 | 66 553.54 | 80 474.95 | 71 254.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 6 800.00 | ||||
Other reserves | 29 545.32 | 35 648.73 | 41 627.28 | 56 273.37 | 35 113.97 |
Retained earnings | -1 170.00 | 4 750.17 | 3 223.61 | -12 736.33 | 20 600.09 |
Profit of the financial year | 11 735.99 | 4 078.39 | 4 362.22 | 12 394.76 | 6 869.80 |
Shareholders equity total | 40 611.31 | 44 977.29 | 49 713.11 | 63 231.80 | 63 083.86 |
Provisions | 567.70 | 378.80 | 82.60 | 18.30 | |
Non-current loans from credit institutions | 2 994.62 | 5 100.95 | 4 787.02 | 4 482.12 | 4 244.88 |
Non-current other liabilities | 5 495.15 | 5 626.28 | 5 610.47 | ||
Non-current deferred tax liabilities | 5 507.53 | ||||
Non-current liabilities total | 8 489.76 | 10 727.23 | 10 397.49 | 9 989.66 | 4 244.88 |
Current loans from credit institutions | 2 475.62 | 2 685.21 | 3 095.65 | 2 833.83 | 310.70 |
Advances received | 49.67 | ||||
Current owed to group member | 2 158.73 | 2 490.80 | 2 997.57 | 3 920.06 | 1 354.01 |
Short-term deferred tax liabilities | 262.60 | ||||
Other non-interest bearing current liabilities | 393.76 | 673.61 | 217.45 | 481.31 | 2 260.82 |
Current liabilities total | 5 028.11 | 6 112.22 | 6 360.34 | 7 235.19 | 3 925.52 |
Balance sheet total (liabilities) | 54 696.88 | 62 195.55 | 66 553.54 | 80 474.95 | 71 254.27 |
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.