Delika Aalborg A/S — Credit Rating and Financial Key Figures
CVR number: 34092451
Middelfartvej 2, 9220 Aalborg Øst
info@delika.dk
tel: 86969588
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 20 256.15 | 19 438.72 | 26 722.66 | 30 468.39 | 14 602.13 |
Employee benefit expenses | -15 601.93 | -13 571.54 | -18 048.64 | -17 953.57 | -14 739.13 |
Other operating expenses | -52.66 | -5.65 | - 494.63 | ||
Total depreciation | -2 573.38 | -3 065.88 | -2 477.49 | -2 544.01 | -3 640.61 |
EBIT | 2 028.18 | 2 801.30 | 6 196.52 | 9 965.16 | -4 272.23 |
Other financial income | 247.59 | 253.19 | 219.89 | 459.79 | 1 723.31 |
Other financial expenses | - 171.77 | - 191.50 | - 155.86 | - 518.48 | -3 129.59 |
Pre-tax profit | 2 103.99 | 2 862.99 | 6 260.54 | 9 906.46 | -5 678.51 |
Income taxes | - 462.87 | - 626.10 | -1 370.19 | -2 020.60 | 1 227.19 |
Net earnings | 1 641.12 | 2 236.89 | 4 890.36 | 7 885.86 | -4 451.32 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 38.08 | 16.25 | 17.24 | 7.89 | |
Goodwill | 547.92 | ||||
Intangible assets total | 38.08 | 16.25 | 17.24 | 7.89 | 547.92 |
Land and waters | 29 087.22 | ||||
Buildings | 1 820.13 | 1 609.11 | 1 371.09 | 1 014.95 | |
Machinery and equipment | 16 400.79 | 15 638.98 | 14 804.70 | 15 695.36 | 5 933.17 |
Tangible assets total | 18 220.91 | 17 248.09 | 16 175.79 | 16 710.31 | 35 020.38 |
Other receivables | 1 270.75 | 1 273.20 | 1 306.25 | 1 440.92 | |
Investments total | 1 270.75 | 1 273.20 | 1 306.25 | 1 440.92 | |
Long term receivables total | |||||
Semifinished products | 2 072.61 | 982.23 | 1 101.84 | 1 170.05 | 1 367.30 |
Raw materials and consumables | 1 664.94 | 2 362.95 | 2 608.00 | 2 781.44 | 2 022.42 |
Finished products/goods | 767.77 | 1 052.19 | 1 207.74 | 1 308.17 | 1 103.98 |
Inventories total | 4 505.32 | 4 397.36 | 4 917.58 | 5 259.66 | 4 493.70 |
Current trade debtors | 273.24 | 25.46 | 4.19 | 5.34 | 4.06 |
Current amounts owed by group member comp. | 11 152.61 | 12 170.19 | 16 684.26 | 29 986.16 | 5 185.76 |
Prepayments and accrued income | 45.44 | 79.27 | 342.68 | 191.81 | 219.80 |
Current other receivables | 118.96 | 181.93 | 153.84 | 284.93 | 389.05 |
Short term receivables total | 11 590.26 | 12 456.85 | 17 184.96 | 30 468.25 | 5 798.67 |
Cash and bank deposits | 121.80 | 411.52 | |||
Cash and cash equivalents | 121.80 | 411.52 | |||
Balance sheet total (assets) | 35 625.31 | 35 513.55 | 40 013.34 | 53 887.03 | 45 860.68 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 3 900.00 | 3 900.00 | 3 900.00 | 3 900.00 | 3 900.00 |
Retained earnings | 3 968.28 | 5 609.40 | 7 846.29 | 12 736.64 | 20 622.51 |
Profit of the financial year | 1 641.12 | 2 236.89 | 4 890.36 | 7 885.86 | -4 451.32 |
Shareholders equity total | 9 509.40 | 11 746.29 | 16 636.65 | 24 522.51 | 20 071.19 |
Provisions | 676.38 | 733.43 | 884.35 | 1 010.02 | 840.58 |
Non-current leasing loans | 10 139.23 | 8 360.91 | 6 155.67 | 5 604.47 | 700.94 |
Non-current deferred tax liabilities | 1 894.93 | ||||
Non-current liabilities total | 10 139.23 | 8 360.91 | 6 155.67 | 7 499.39 | 700.94 |
Current loans from credit institutions | 489.37 | 2 204.99 | 6 076.88 | 311.88 | |
Current trade creditors | 6 652.53 | 6 785.26 | 7 389.27 | 7 753.59 | 11 643.82 |
Current owed to group member | 2 176.56 | 2 555.90 | 2 693.55 | 3 260.88 | 10 189.36 |
Short-term deferred tax liabilities | 426.05 | 569.05 | 1 055.21 | 1 055.21 | 837.18 |
Other non-interest bearing current liabilities | 5 555.80 | 4 762.71 | 2 993.66 | 2 708.55 | 1 265.72 |
Current liabilities total | 15 300.30 | 14 672.92 | 16 336.68 | 20 855.10 | 24 247.97 |
Balance sheet total (liabilities) | 35 625.31 | 35 513.55 | 40 013.34 | 53 887.03 | 45 860.68 |
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.