AARESTRUP INVEST ApS — Credit Rating and Financial Key Figures
CVR number: 11426484
Silkeborgvej 30, 8800 Viborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 410.25 | - 410.01 | - 732.31 | - 387.87 | 445.28 |
Employee benefit expenses | - 303.15 | - 400.40 | - 376.79 | - 353.91 | - 288.32 |
Other operating expenses | -65.09 | -51.02 | -20.36 | ||
Total depreciation | - 409.84 | - 468.58 | - 491.79 | - 595.93 | - 654.44 |
EBIT | -1 188.32 | -1 279.00 | -1 651.91 | -1 358.07 | - 497.48 |
Other financial income | 936.63 | 3 013.63 | 1 311.01 | 4 068.19 | 1 647.82 |
Other financial expenses | -1 102.60 | - 437.59 | -3 129.66 | -2 490.73 | -3 457.46 |
Reduction non-current investment assets | - 185.14 | -26.24 | |||
Net income from associates (fin.) | 710.93 | 429.57 | 280.79 | - 949.72 | - 592.78 |
Pre-tax profit | - 643.36 | 1 726.61 | -3 189.78 | - 915.47 | -2 926.14 |
Income taxes | 333.07 | - 352.74 | 773.75 | - 213.62 | 4.56 |
Net earnings | - 310.29 | 1 373.88 | -2 416.03 | -1 129.09 | -2 921.59 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 14 977.22 | 14 983.76 | 14 740.03 | 14 631.96 | 14 357.25 |
Machinery and equipment | 186.71 | 1 236.66 | 1 003.18 | 1 661.67 | 783.42 |
Tangible assets total | 15 163.93 | 16 220.41 | 15 743.21 | 16 293.63 | 15 140.67 |
Holdings in group member companies | 3 586.01 | 3 424.22 | 3 064.20 | 2 849.53 | 8 197.87 |
Investments total | 3 586.01 | 3 424.22 | 3 064.20 | 2 849.53 | 8 197.87 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 38.13 | 69.79 | 32.65 | 70.04 | 66.56 |
Current amounts owed by group member comp. | 193.26 | 324.45 | 3 918.54 | 7 218.34 | 797.28 |
Prepayments and accrued income | 351.60 | 211.16 | 67.11 | 31.63 | 16.05 |
Current other receivables | 85.98 | 30.76 | 96.91 | ||
Current deferred tax assets | 276.03 | 157.19 | 237.64 | 80.17 | 17.31 |
Short term receivables total | 859.02 | 848.56 | 4 286.70 | 7 497.09 | 897.20 |
Other current investments | 13 015.83 | 15 988.40 | 10 977.79 | 10 949.92 | 9 403.48 |
Cash and bank deposits | 24.79 | ||||
Cash and cash equivalents | 13 015.83 | 15 988.40 | 10 977.79 | 10 949.92 | 9 428.27 |
Balance sheet total (assets) | 32 624.80 | 36 481.59 | 34 071.90 | 37 590.17 | 33 664.02 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 1 339.88 | 1 339.88 | 1 339.88 | 1 339.88 | 1 339.88 |
Shares repurchased | 1 500.00 | 1 500.00 | 1 000.00 | 1 300.00 | 1 250.00 |
Other reserves | -30.20 | 137.14 | 32.91 | 75.28 | 168.07 |
Retained earnings | 19 812.47 | 18 061.45 | 18 435.33 | 15 234.58 | 12 376.53 |
Profit of the financial year | - 310.29 | 1 373.88 | -2 416.03 | -1 129.09 | -2 921.59 |
Shareholders equity total | 22 311.86 | 22 412.35 | 18 392.09 | 16 820.65 | 12 212.89 |
Provisions | 432.09 | 636.78 | 103.30 | 1 418.32 | 2 732.90 |
Non-current loans from credit institutions | 6 807.37 | 9 663.82 | 9 870.57 | 8 089.00 | 8 018.94 |
Non-current leasing loans | 678.58 | 556.83 | 432.84 | 306.55 | |
Non-current other liabilities | -3.05 | -2.44 | |||
Non-current deferred tax liabilities | 3.05 | 2.44 | |||
Non-current liabilities total | 6 807.37 | 10 342.40 | 10 427.40 | 8 521.84 | 8 325.49 |
Current loans from credit institutions | 1 967.74 | 1 908.33 | 4 059.76 | 10 485.15 | 9 598.37 |
Current trade creditors | 44.00 | 98.48 | 46.16 | 52.00 | 52.00 |
Current owed to group member | 930.63 | 742.32 | 856.29 | 358.93 | |
Short-term deferred tax liabilities | 241.91 | ||||
Other non-interest bearing current liabilities | 131.12 | 99.03 | 186.89 | 292.21 | 383.44 |
Current liabilities total | 3 073.48 | 3 090.07 | 5 149.10 | 10 829.36 | 10 392.74 |
Balance sheet total (liabilities) | 32 624.80 | 36 481.59 | 34 071.90 | 37 590.17 | 33 664.02 |
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.