3xA Invest ApS — Credit Rating and Financial Key Figures
CVR number: 38363972
Egehøjvej 3, 8960 Randers SØ
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 49.83 | 36.36 | 79.53 | 112.64 | 168.24 |
| Employee benefit expenses | -27.50 | -30.18 | -30.00 | -30.00 | -30.00 |
| Total depreciation | -77.31 | -92.07 | - 114.43 | - 126.55 | - 132.33 |
| EBIT | -54.98 | -85.88 | -64.91 | -43.91 | 5.91 |
| Other financial income | 329.24 | 0.06 | |||
| Other financial expenses | -37.10 | -30.87 | -93.27 | -98.96 | -49.60 |
| Pre-tax profit | -92.08 | - 116.75 | - 158.17 | 186.37 | -43.62 |
| Income taxes | 63.27 | 34.79 | -41.07 | -44.90 | |
| Net earnings | -92.08 | -53.49 | - 123.38 | 145.30 | -88.52 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 882.63 | 6 813.58 | 9 529.45 | 10 049.99 | 10 530.03 |
| Machinery and equipment | 776.09 | 712.45 | 648.80 | 585.15 | 521.51 |
| Tangible assets total | 3 658.72 | 7 526.03 | 10 178.25 | 10 635.15 | 11 051.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 125.00 | ||||
| Current other receivables | 2.46 | 86.15 | |||
| Current deferred tax assets | 128.48 | 28.93 | |||
| Short term receivables total | 125.00 | 130.94 | 28.93 | 86.15 | |
| Cash and bank deposits | 131.57 | 301.41 | 106.32 | 118.35 | 203.99 |
| Cash and cash equivalents | 131.57 | 301.41 | 106.32 | 118.35 | 203.99 |
| Balance sheet total (assets) | 3 915.29 | 7 958.38 | 10 313.50 | 10 753.49 | 11 341.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 421.26 | 329.18 | 275.70 | 5 652.31 | 10 764.83 |
| Profit of the financial year | -92.08 | -53.49 | - 123.38 | 145.30 | -88.52 |
| Shareholders equity total | 379.18 | 325.69 | 202.31 | 5 847.61 | 10 726.31 |
| Provisions | 65.21 | 59.35 | 46.00 | 82.14 | |
| Non-current owed to group member | 3 190.29 | 7 220.53 | 9 694.80 | 4 764.38 | 400.71 |
| Non-current other liabilities | 5.80 | 13.64 | 27.14 | 27.14 | |
| Non-current liabilities total | 3 190.29 | 7 226.34 | 9 708.44 | 4 791.52 | 427.85 |
| Current trade creditors | 328.75 | 328.75 | 328.75 | ||
| Short-term deferred tax liabilities | 54.43 | 8.76 | |||
| Other non-interest bearing current liabilities | 17.07 | 12.39 | 14.64 | 13.93 | 96.62 |
| Current liabilities total | 345.82 | 341.14 | 343.39 | 68.36 | 105.37 |
| Balance sheet total (liabilities) | 3 915.29 | 7 958.38 | 10 313.50 | 10 753.49 | 11 341.67 |
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.