ALFA INGENIØRER A/S
CVR number: 30720792
Lejrvej 17, Kirke Værløse 3500 Værløse
alfa@alfa-as.dk
tel: 43331689
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 488.16 | 2 594.98 | 3 111.59 | 3 763.79 | 4 149.40 |
| Employee benefit expenses | -1 374.44 | -1 426.47 | -1 465.57 | -1 937.40 | -2 039.81 |
| EBIT | 1 113.71 | 1 168.51 | 1 646.02 | 1 826.39 | 2 109.59 |
| Other financial income | 2.35 | ||||
| Other financial expenses | -2.55 | -5.66 | -4.27 | -11.11 | -3.60 |
| Pre-tax profit | 1 111.16 | 1 162.85 | 1 641.75 | 1 815.28 | 2 108.34 |
| Income taxes | - 244.53 | - 256.67 | - 361.57 | - 400.72 | - 464.72 |
| Net earnings | 866.63 | 906.18 | 1 280.17 | 1 414.56 | 1 643.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 49.00 | 49.00 | 49.44 | 50.39 | 55.51 |
| Long term receivables total | 49.00 | 49.00 | 49.44 | 50.39 | 55.51 |
| Inventories total | |||||
| Current trade debtors | 468.33 | 597.13 | 918.23 | 665.68 | 871.69 |
| Prepayments and accrued income | 24.40 | 46.88 | 49.67 | 47.98 | 59.99 |
| Current other receivables | 17.95 | ||||
| Current deferred tax assets | 0.33 | ||||
| Short term receivables total | 492.73 | 644.34 | 985.85 | 713.67 | 931.68 |
| Cash and bank deposits | 1 608.24 | 1 577.42 | 1 590.61 | 1 967.06 | 2 321.27 |
| Cash and cash equivalents | 1 608.24 | 1 577.42 | 1 590.61 | 1 967.06 | 2 321.27 |
| Balance sheet total (assets) | 2 149.97 | 2 270.76 | 2 625.90 | 2 731.12 | 3 308.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 850.00 | 900.00 | 1 280.00 | 1 400.00 | 1 600.00 |
| Retained earnings | - 747.30 | - 780.68 | -1 154.50 | -1 274.32 | -1 459.76 |
| Profit of the financial year | 866.63 | 906.18 | 1 280.17 | 1 414.56 | 1 643.62 |
| Shareholders equity total | 1 469.32 | 1 525.50 | 1 905.68 | 2 040.24 | 2 283.86 |
| Provisions | 5.00 | 10.00 | 11.00 | 10.56 | 13.20 |
| Non-current deferred tax liabilities | 51.07 | ||||
| Non-current liabilities total | 51.07 | ||||
| Current trade creditors | 34.00 | 179.79 | 65.75 | 34.00 | 37.74 |
| Current owed to participating | 1.30 | 1.48 | 1.48 | 1.48 | 0.71 |
| Short-term deferred tax liabilities | 76.53 | 112.26 | 73.16 | 320.08 | |
| Other non-interest bearing current liabilities | 512.74 | 553.99 | 529.73 | 571.68 | 652.88 |
| Current liabilities total | 624.58 | 735.26 | 709.23 | 680.32 | 1 011.41 |
| Balance sheet total (liabilities) | 2 149.97 | 2 270.76 | 2 625.90 | 2 731.12 | 3 308.46 |
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.