ASFALTSJAKKET.DK ApS — Credit Rating and Financial Key Figures
CVR number: 32838634
Lundbygårdsvej 4, 4750 Lundby
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 23 224.91 | 36 087.28 | 44 881.00 | 54 226.54 | 29 090.96 |
Employee benefit expenses | -13 749.04 | -23 611.35 | -46 323.79 | -20 178.27 | |
Other operating expenses | - 520.56 | - 396.68 | - 397.47 | -1 533.52 | |
Total depreciation | -2 504.23 | -4 301.84 | -3 599.77 | -2 919.24 | |
EBIT | 6 451.07 | 7 777.40 | 1 853.00 | 3 905.52 | 4 459.93 |
Other financial income | 549.35 | 600.73 | 3 110.25 | 1 550.43 | |
Other financial expenses | - 901.70 | - 676.10 | - 936.30 | - 945.79 | |
Net income from associates (fin.) | - 297.18 | ||||
Pre-tax profit | 5 801.54 | 7 702.04 | 1 369.00 | 6 079.48 | 5 064.57 |
Income taxes | -1 227.95 | -1 715.93 | - 827.66 | -1 094.57 | |
Net earnings | 4 573.59 | 5 986.11 | 1 369.00 | 5 251.81 | 3 970.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 334.87 | 328.73 | 316.44 | 310.30 | |
Buildings | 19 030.90 | 29 444.96 | 15 413.70 | 12 753.38 | |
Machinery and equipment | 2 870.95 | 3 437.24 | 5 923.31 | 4 774.23 | |
Tangible assets total | 22 236.72 | 33 210.92 | 21 653.46 | 17 837.91 | |
Other receivables | 62 982.00 | ||||
Investments total | 62 982.00 | ||||
Non-curr. owed by group member comp. | 8 255.52 | 5 817.43 | |||
Non-current other receivables | 553.24 | 531.98 | 426.58 | 271.73 | |
Long term receivables total | 553.24 | 531.98 | 8 682.10 | 6 089.16 | |
Raw materials and consumables | 119.54 | ||||
Inventories total | 119.54 | ||||
Current trade debtors | 8 924.33 | 12 855.83 | 15 678.73 | 9 774.45 | |
Current amounts owed by group member comp. | 14 968.04 | 13 965.58 | 10 078.02 | 16 643.17 | |
Prepayments and accrued income | 514.90 | 786.88 | 975.92 | 972.80 | |
Current other receivables | 1 807.13 | 1 320.30 | 1 581.73 | 2 112.21 | |
Short term receivables total | 26 214.41 | 28 928.59 | 28 314.41 | 29 502.63 | |
Cash and bank deposits | 1 525.41 | 2 384.69 | 1 987.40 | ||
Cash and cash equivalents | 1 525.41 | 2 384.69 | 1 987.40 | ||
Balance sheet total (assets) | 49 004.36 | 64 196.90 | 62 982.00 | 61 034.66 | 55 536.64 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 2 000.00 | 16 580.00 | 2 000.00 | 2 000.00 |
Shares repurchased | 4 000.00 | 5 000.00 | 1 200.00 | ||
Retained earnings | 9 571.41 | 7 225.00 | -1 369.00 | 13 380.25 | 18 632.06 |
Profit of the financial year | 4 573.59 | 5 986.11 | 1 369.00 | 5 251.81 | 3 970.00 |
Shareholders equity total | 18 225.00 | 20 211.11 | 16 580.00 | 21 832.06 | 24 602.06 |
Provisions | 1 008.84 | 1 517.25 | 1 881.54 | 1 999.20 | |
Non-current loans from credit institutions | 4 310.00 | 3 296.00 | |||
Non-current leasing loans | 11 534.89 | 17 595.20 | 12 505.01 | 8 257.29 | |
Non-current other liabilities | 717.10 | 2 123.14 | |||
Non-current deferred tax liabilities | 925.02 | 957.40 | |||
Non-current liabilities total | 12 251.99 | 19 718.34 | 17 740.04 | 12 510.69 | |
Current loans from credit institutions | 5 890.06 | 6 272.28 | 7 721.73 | 5 853.15 | |
Current trade creditors | 4 223.56 | 4 938.10 | 6 534.51 | 6 029.39 | |
Current owed to group member | 0.36 | 50.85 | |||
Short-term deferred tax liabilities | 895.58 | 1 207.51 | 676.70 | 976.91 | |
Other non-interest bearing current liabilities | 6 508.96 | 10 281.45 | 4 648.08 | 3 565.24 | |
Current liabilities total | 17 518.53 | 22 750.19 | 19 581.02 | 16 424.69 | |
Balance sheet total (liabilities) | 49 004.36 | 64 196.90 | 16 580.00 | 61 034.66 | 55 536.64 |
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.