AGGER DEVELOPMENT A/S — Credit Rating and Financial Key Figures
CVR number: 29628564
Thomas Koppels Gade 30, 8000 Aarhus C
mail@vidarejendomme.dk
tel: 65982347
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 932.00 | 2 145.53 | 1 982.52 | 2 152.67 | 2 284.44 |
| Employee benefit expenses | - 151.85 | - 154.89 | - 128.65 | - 112.36 | - 104.46 |
| Reduction in value of non-current assets | - 200.00 | -1 800.00 | 1 873.50 | 50.00 | 345.58 |
| EBIT | 1 980.14 | 3 790.64 | 3 727.37 | 2 090.30 | 2 525.56 |
| Other financial income | 446.03 | 93.54 | 198.28 | 100.81 | 63.37 |
| Other financial expenses | - 353.03 | - 343.95 | - 359.69 | - 285.25 | - 415.33 |
| Pre-tax profit | 2 073.14 | 3 540.24 | 3 565.96 | 1 905.86 | 2 173.60 |
| Income taxes | - 456.78 | - 782.34 | - 727.18 | - 422.82 | - 456.45 |
| Net earnings | 1 616.36 | 2 757.90 | 2 838.78 | 1 483.04 | 1 717.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 89 700.00 | 91 500.00 | 84 000.00 | 84 050.00 | 80 950.00 |
| Tangible assets total | 89 700.00 | 91 500.00 | 84 000.00 | 84 050.00 | 80 950.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 594.34 | 1 249.21 | 9 038.06 | 1 131.70 | 765.94 |
| Prepayments and accrued income | 5.10 | 0.41 | |||
| Current other receivables | 134.53 | 75.24 | 81.24 | 73.41 | 15.13 |
| Short term receivables total | 1 728.88 | 1 329.55 | 9 119.30 | 1 205.52 | 781.06 |
| Cash and bank deposits | 1 339.19 | 2 774.85 | 3 697.53 | 1 682.80 | 2 171.17 |
| Cash and cash equivalents | 1 339.19 | 2 774.85 | 3 697.53 | 1 682.80 | 2 171.17 |
| Balance sheet total (assets) | 92 768.07 | 95 604.40 | 96 816.83 | 86 938.31 | 83 902.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 11 899.96 | 11 899.96 | 11 899.96 | 11 899.96 | 11 899.96 |
| Shares repurchased | 1 500.00 | 10 000.00 | 4 500.00 | 2 000.00 | |
| Retained earnings | 31 509.36 | 31 625.72 | 24 383.62 | 23 173.01 | 22 656.05 |
| Profit of the financial year | 1 616.36 | 2 757.90 | 2 838.78 | 1 483.04 | 1 717.14 |
| Shareholders equity total | 45 025.68 | 47 783.58 | 49 122.36 | 41 056.01 | 38 273.16 |
| Provisions | 12 085.00 | 12 490.00 | 11 610.00 | 11 749.00 | 11 326.00 |
| Non-current loans from credit institutions | 33 734.42 | 33 416.89 | 33 080.31 | 32 200.53 | 32 039.30 |
| Non-current other liabilities | 1 048.96 | 1 052.95 | 787.33 | 869.75 | 831.19 |
| Non-current liabilities total | 34 783.38 | 34 469.84 | 33 867.64 | 33 070.28 | 32 870.50 |
| Current loans from credit institutions | 340.00 | 315.00 | 310.00 | 305.61 | 226.10 |
| Advances received | 62.00 | 40.06 | 227.48 | 255.13 | 255.21 |
| Current trade creditors | 30.00 | 82.04 | 56.93 | 81.14 | 52.26 |
| Short-term deferred tax liabilities | 406.78 | 377.34 | 1 607.18 | 410.92 | 879.45 |
| Other non-interest bearing current liabilities | 34.27 | 46.54 | 15.25 | 10.23 | 19.55 |
| Accruals and deferred income | 0.95 | ||||
| Current liabilities total | 874.01 | 860.99 | 2 216.84 | 1 063.02 | 1 432.59 |
| Balance sheet total (liabilities) | 92 768.07 | 95 604.40 | 96 816.83 | 86 938.31 | 83 902.24 |
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.