ADALIE ApS — Credit Rating and Financial Key Figures
CVR number: 25228820
Spinderigade 11 B, 7100 Vejle
rasmusjensen@me.com
tel: 26121442
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 193.92 | 942.29 | 571.07 | 603.72 | 1 367.82 |
| Employee benefit expenses | - 362.83 | - 365.09 | |||
| EBIT | 193.92 | 942.29 | 571.07 | 240.89 | 1 002.72 |
| Other financial income | 0.03 | 65.87 | 2.45 | 34.02 | 19.69 |
| Other financial expenses | -52.39 | -55.92 | -77.12 | -2 258.77 | - 111.43 |
| Pre-tax profit | 251.14 | 952.24 | 496.40 | -1 983.86 | 910.99 |
| Income taxes | - 150.00 | - 211.70 | - 112.60 | 213.34 | - 206.81 |
| Net earnings | 101.14 | 740.54 | 383.81 | -1 770.52 | 704.18 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 2 101.27 | 2 167.16 | 2 167.16 | ||
| Investments total | 2 104.34 | 2 170.23 | 2 170.23 | 3.07 | 3.07 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.48 | 447.70 | 356.18 | 516.25 | |
| Current owed by particip. interest comp. | 91.25 | 121.19 | 124.30 | ||
| Prepayments and accrued income | 12.84 | ||||
| Current other receivables | 4.59 | 73.40 | 16.42 | 28.12 | 12.97 |
| Current deferred tax assets | 144.00 | 228.29 | 11.53 | ||
| Short term receivables total | 260.18 | 194.59 | 588.42 | 612.60 | 540.75 |
| Cash and bank deposits | 319.34 | 222.12 | 190.35 | 449.89 | |
| Cash and cash equivalents | 319.34 | 222.12 | 190.35 | 449.89 | |
| Balance sheet total (assets) | 2 683.86 | 2 586.95 | 2 758.65 | 806.02 | 993.71 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 765.07 | - 663.93 | 76.61 | 460.42 | -1 310.10 |
| Profit of the financial year | 101.14 | 740.54 | 383.81 | -1 770.52 | 704.18 |
| Shareholders equity total | - 538.93 | 201.61 | 585.42 | -1 185.10 | - 480.92 |
| Non-current loans from credit institutions | 1 600.00 | 1 400.00 | 1 200.00 | ||
| Non-current liabilities total | 1 600.00 | 1 400.00 | 1 200.00 | ||
| Current loans from credit institutions | 2 015.23 | 1 836.15 | 82.00 | 14.26 | 25.19 |
| Current trade creditors | 18.00 | 33.61 | 18.00 | 54.34 | 18.00 |
| Current owed to participating | 1 093.54 | 378.16 | 306.73 | 375.39 | 214.36 |
| Short-term deferred tax liabilities | 67.70 | 112.60 | |||
| Other non-interest bearing current liabilities | 96.02 | 69.72 | 53.90 | 147.13 | 17.08 |
| Current liabilities total | 3 222.79 | 2 385.34 | 573.23 | 591.12 | 274.63 |
| Balance sheet total (liabilities) | 2 683.86 | 2 586.95 | 2 758.65 | 806.02 | 993.71 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.