X-ACT ApS — Credit Rating and Financial Key Figures
CVR number: 26506425
Industrivej 8, 7120 Vejle Øst
tel: 75725616
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 154.33 | 502.18 | 658.36 | 491.34 | 506.01 |
| Other operating expenses | -55.56 | ||||
| Total depreciation | -40.11 | -40.11 | -27.06 | -27.06 | -27.06 |
| EBIT | 1 058.66 | 462.07 | 631.30 | 464.27 | 478.95 |
| Other financial income | 16.50 | 20.43 | 48.78 | 155.63 | |
| Other financial expenses | - 103.47 | -30.39 | -32.62 | -9.60 | |
| Net income from associates (fin.) | 2 323.14 | 1 258.17 | 1 950.20 | 1 550.95 | 757.91 |
| Pre-tax profit | 3 278.33 | 1 706.35 | 2 569.31 | 2 054.40 | 1 392.49 |
| Income taxes | - 210.17 | - 120.72 | - 127.87 | - 111.62 | - 139.54 |
| Net earnings | 3 068.15 | 1 585.63 | 2 441.44 | 1 942.78 | 1 252.95 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 859.01 | 4 818.90 | 3 526.25 | 3 499.19 | 3 472.13 |
| Tangible assets total | 4 859.01 | 4 818.90 | 3 526.25 | 3 499.19 | 3 472.13 |
| Holdings in group member companies | 14 333.66 | 14 591.83 | 15 542.04 | 16 092.98 | 15 850.89 |
| Investments total | 14 333.66 | 14 591.83 | 15 542.04 | 16 092.98 | 15 850.89 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 624.76 | 698.68 | 1 284.29 | 2 476.92 | 2 247.02 |
| Current deferred tax assets | 215.34 | 912.81 | 748.60 | 508.24 | 318.32 |
| Short term receivables total | 840.11 | 1 611.49 | 2 032.89 | 2 985.16 | 2 565.33 |
| Other current investments | 1 304.66 | ||||
| Cash and bank deposits | 836.63 | 417.49 | 1 097.49 | 581.97 | 1 237.09 |
| Cash and cash equivalents | 836.63 | 417.49 | 1 097.49 | 581.97 | 2 541.75 |
| Balance sheet total (assets) | 20 869.41 | 21 439.72 | 22 198.67 | 23 159.31 | 24 430.10 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Other reserves | 12 833.66 | 13 091.83 | 14 042.04 | 14 592.98 | 11 350.89 |
| Retained earnings | 4 060.08 | 4 870.06 | 4 505.49 | 6 395.99 | 11 580.86 |
| Profit of the financial year | 3 068.15 | 1 585.63 | 2 441.44 | 1 942.78 | 1 252.95 |
| Shareholders equity total | 20 086.89 | 20 672.52 | 22 113.97 | 23 056.75 | 24 309.69 |
| Provisions | 30.72 | 45.71 | 72.19 | 90.05 | 107.91 |
| Non-current loans from credit institutions | 709.54 | 688.98 | |||
| Non-current liabilities total | 709.54 | 688.98 | |||
| Current loans from credit institutions | 19.00 | 20.00 | |||
| Current trade creditors | 3.75 | 12.50 | 12.50 | 12.50 | 12.50 |
| Other non-interest bearing current liabilities | 19.50 | 0.01 | 0.02 | ||
| Current liabilities total | 42.25 | 32.50 | 12.51 | 12.52 | 12.50 |
| Balance sheet total (liabilities) | 20 869.41 | 21 439.72 | 22 198.67 | 23 159.31 | 24 430.10 |
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.