Ahlsell Danmark A/S — Credit Rating and Financial Key Figures
CVR number: 42997811
Håndværkervej 14, 9000 Aalborg
ahlsell@ahlsell.dk
tel: 96306000
Income statement (kDKK)
2017 | 2021 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | 4 519 100.00 | 3 406 200.00 |
Other operating income | 3 700.00 | 7 200.00 |
Costs of manufacturing | -3 525 600.00 | -2 579 500.00 |
External services | - 226 100.00 | - 118 500.00 |
Gross profit | 771 100.00 | 826 700.00 |
Employee benefit expenses | - 608 800.00 | - 552 000.00 |
Total depreciation | -53 500.00 | - 123 300.00 |
Reduction in value of non-current assets | -8 600.00 | |
EBIT | 108 800.00 | 31 500.00 |
Other financial income | 4 500.00 | 2 000.00 |
Other financial expenses | -21 100.00 | -16 400.00 |
Pre-tax profit | 92 200.00 | 17 100.00 |
Income taxes | -18 400.00 | -2 800.00 |
Profit/loss from discontinued operations | -19 400.00 | 2 500.00 |
Net earnings | 54 400.00 | 16 800.00 |
Assets (kDKK)
2017 | 2021 | |
---|---|---|
Intangible rights | 328 500.00 | 243 700.00 |
Intangible assets total | 328 500.00 | 243 700.00 |
Other tangible assets | 580 900.00 | 167 300.00 |
Tangible assets total | 580 900.00 | 167 300.00 |
Other non-current investments | 21 900.00 | 311 800.00 |
Investments total | 21 900.00 | 311 800.00 |
Deferred tax assets | 11 500.00 | 77 100.00 |
Long term receivables total | 11 500.00 | 77 100.00 |
Inventories total | 728 400.00 | 549 400.00 |
Current trade debtors | 569 100.00 | |
Prepayments and accrued income | 14 100.00 | 17 500.00 |
Current other receivables | 706 200.00 | - 100.00 |
Short term receivables total | 720 300.00 | 586 500.00 |
Cash and bank deposits | 4 600.00 | 18 700.00 |
Cash and cash equivalents | 4 600.00 | 18 700.00 |
Non-current assets for sale | 11 000.00 | |
Balance sheet total (assets) | 2 396 100.00 | 1 965 500.00 |
Equity and liabilities (kDKK)
2017 | 2021 | |
---|---|---|
Share capital | 11 900.00 | 11 900.00 |
Other reserves | -19 000.00 | -6 000.00 |
Retained earnings | 929 100.00 | 579 000.00 |
Profit of the financial year | 54 400.00 | 16 800.00 |
Shareholders equity total | 976 400.00 | 601 700.00 |
Non-current loans from credit institutions | 24 100.00 | 8 700.00 |
Non-current leasing loans | 235 800.00 | |
Provisions | 700.00 | |
Non-current other liabilities | 55 100.00 | |
Non-current liabilities total | 24 800.00 | 299 600.00 |
Current loans from credit institutions | 740 600.00 | 251 900.00 |
Current leasing loans | 73 400.00 | |
Current trade creditors | 718 300.00 | |
Short-term deferred tax liabilities | 400.00 | 1 100.00 |
Other non-interest bearing current liabilities | 651 500.00 | 100.00 |
Current provisions | 2 400.00 | 900.00 |
Accruals and deferred income | 14 000.00 | |
Liabilities of non-current assets for sale | 4 500.00 | |
Current liabilities total | 1 394 900.00 | 1 064 200.00 |
Balance sheet total (liabilities) | 2 396 100.00 | 1 965 500.00 |
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.