All-Energy ApS — Credit Rating and Financial Key Figures
CVR number: 39716534
Munkehatten 28, Tornbjerg 5220 Odense SØ
tov@all-energy.dk
tel: 23866575
www.all-energy.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 287.42 | 1 915.09 | 2 332.75 | 4 143.13 | 7 202.54 |
| Employee benefit expenses | - 667.42 | -1 699.81 | -1 605.97 | -2 445.12 | -4 877.53 |
| Total depreciation | -67.54 | -82.66 | |||
| EBIT | 620.00 | 215.28 | 726.78 | 1 630.47 | 2 242.36 |
| Other financial income | 2.44 | ||||
| Other financial expenses | -0.95 | -0.01 | -0.92 | -1.19 | -1.33 |
| Pre-tax profit | 619.05 | 215.27 | 725.86 | 1 629.28 | 2 243.47 |
| Income taxes | - 137.35 | -47.91 | - 164.54 | - 359.85 | - 495.84 |
| Net earnings | 481.70 | 167.36 | 561.32 | 1 269.43 | 1 747.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 337.70 | 270.16 | 187.50 | ||
| Tangible assets total | 337.70 | 270.16 | 187.50 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 57.31 | ||||
| Inventories total | 57.31 | ||||
| Current trade debtors | 233.80 | 447.87 | 938.62 | 1 166.81 | 1 757.81 |
| Current other receivables | 184.15 | 16.42 | 3.50 | 11.83 | 426.94 |
| Short term receivables total | 417.95 | 464.29 | 942.12 | 1 178.64 | 2 184.74 |
| Cash and bank deposits | 619.20 | 869.30 | 237.96 | 1 293.06 | 1 771.22 |
| Cash and cash equivalents | 619.20 | 869.30 | 237.96 | 1 293.06 | 1 771.22 |
| Balance sheet total (assets) | 1 037.15 | 1 333.59 | 1 517.78 | 2 741.86 | 4 200.77 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 98.00 | 98.00 | 98.00 |
| Shares repurchased | 113.00 | 300.00 | 1 250.00 | 1 500.00 | |
| Retained earnings | 79.66 | 448.36 | - 334.28 | -1 022.97 | -1 253.53 |
| Profit of the financial year | 481.70 | 167.36 | 561.32 | 1 269.43 | 1 747.63 |
| Shareholders equity total | 611.36 | 778.72 | 625.03 | 1 594.47 | 2 092.09 |
| Provisions | 19.69 | 18.57 | 17.64 | 9.91 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 4.81 | 8.60 | 10.57 | ||
| Current trade creditors | 38.75 | 41.62 | 101.87 | 85.28 | 140.45 |
| Current owed to group member | 350.00 | 0.81 | 58.15 | ||
| Short-term deferred tax liabilities | 135.63 | 51.61 | 120.97 | 360.78 | 503.58 |
| Other non-interest bearing current liabilities | 231.72 | 461.65 | 296.52 | 674.27 | 1 386.03 |
| Current liabilities total | 406.10 | 554.88 | 874.17 | 1 129.74 | 2 098.77 |
| Balance sheet total (liabilities) | 1 037.15 | 1 333.59 | 1 517.78 | 2 741.86 | 4 200.77 |
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.