AUNING TRANSPORT ApS — Credit Rating and Financial Key Figures
CVR number: 32782167
Engelsholmvej 39, 8940 Randers SV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 20 702.49 | 20 654.21 | 23 517.26 | 27 357.00 | 28 212.98 |
Employee benefit expenses | -14 006.33 | -15 067.79 | -15 900.81 | -17 218.00 | -20 712.99 |
Other operating expenses | - 171.79 | -3.08 | |||
Total depreciation | -5 041.79 | -4 877.59 | -5 007.32 | -5 033.00 | -5 543.12 |
EBIT | 1 654.36 | 708.83 | 2 437.33 | 5 106.00 | 1 953.80 |
Other financial income | 103.28 | 103.16 | 117.84 | 129.00 | 165.68 |
Other financial expenses | - 189.65 | - 209.43 | -37.91 | - 168.00 | - 204.96 |
Income from other inv. held as non-curr. assets | 361.23 | 109.98 | 119.00 | 93.76 | |
Pre-tax profit | 1 568.00 | 963.79 | 2 627.24 | 5 186.00 | 2 008.28 |
Income taxes | - 352.68 | - 220.52 | - 589.29 | -1 155.00 | - 480.51 |
Net earnings | 1 215.32 | 743.26 | 2 037.95 | 4 031.00 | 1 527.76 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 233.75 | 93.49 | 833.33 | ||
Intangible assets total | 233.75 | 93.49 | 833.33 | ||
Land and waters | 1 085.45 | 1 078.35 | 1 071.24 | 1 064.00 | 1 057.03 |
Machinery and equipment | 18 814.50 | 14 357.10 | 15 766.13 | 24 291.00 | 20 306.38 |
Advance payments and construction in progress | 600.00 | ||||
Tangible assets total | 19 899.94 | 15 435.44 | 17 437.37 | 25 355.00 | 21 363.41 |
Other receivables | 40.00 | ||||
Investments total | 40.00 | ||||
Non-current loans receivable | 361.23 | 471.21 | 590.00 | 683.91 | |
Long term receivables total | 361.23 | 471.21 | 590.00 | 683.91 | |
Finished products/goods | 15.19 | ||||
Inventories total | 15.19 | ||||
Current trade debtors | 4 919.56 | 4 910.16 | 6 995.27 | 6 547.00 | 9 127.34 |
Prepayments and accrued income | 522.20 | 506.94 | 697.06 | 660.00 | 420.65 |
Current other receivables | 6.04 | 0.11 | 82.06 | 33.00 | 30.39 |
Current deferred tax assets | 120.65 | 45.02 | 22.51 | 1.00 | |
Short term receivables total | 5 568.44 | 5 462.23 | 7 796.90 | 7 241.00 | 9 578.39 |
Cash and bank deposits | 3 321.04 | 901.50 | 30.00 | 30.00 | 30.00 |
Cash and cash equivalents | 3 321.04 | 901.50 | 30.00 | 30.00 | 30.00 |
Balance sheet total (assets) | 29 063.18 | 22 253.90 | 25 750.67 | 33 216.00 | 32 489.04 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 187.50 | 187.50 | 187.50 | 188.00 | 187.50 |
Shares repurchased | 750.00 | 1 000.00 | 1 500.00 | ||
Retained earnings | 4 349.18 | 4 814.50 | 4 557.76 | 5 096.00 | 9 126.74 |
Profit of the financial year | 1 215.32 | 743.26 | 2 037.95 | 4 031.00 | 1 527.76 |
Shareholders equity total | 5 752.00 | 6 495.26 | 7 783.21 | 10 815.00 | 10 842.01 |
Provisions | 1 248.19 | 1 468.71 | 1 420.11 | 1 982.00 | 1 772.30 |
Non-current loans from credit institutions | 7 628.74 | 4 965.64 | 5 382.45 | ||
Non-current leasing loans | 11 270.00 | 7 919.29 | |||
Non-current other liabilities | 41.32 | 47.21 | |||
Non-current deferred tax liabilities | 612.13 | 464.00 | 608.42 | ||
Non-current liabilities total | 7 670.06 | 5 012.85 | 5 994.59 | 11 734.00 | 8 527.71 |
Current loans from credit institutions | 4 156.90 | 2 828.20 | 3 661.03 | 4 096.00 | 4 729.32 |
Current trade creditors | 2 300.40 | 2 661.53 | 4 021.11 | 3 668.00 | 3 384.45 |
Current owed to participating | 2 613.85 | ||||
Short-term deferred tax liabilities | 501.25 | ||||
Other non-interest bearing current liabilities | 5 321.78 | 3 787.35 | 2 870.62 | 921.00 | 2 732.01 |
Current liabilities total | 14 392.93 | 9 277.08 | 10 552.77 | 8 685.00 | 11 347.02 |
Balance sheet total (liabilities) | 29 063.18 | 22 253.90 | 25 750.67 | 33 216.00 | 32 489.04 |
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.