Aquarib A/S — Credit Rating and Financial Key Figures
CVR number: 38183591
Bakkevænget 7, Bording 7441 Bording
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 529.50 | 2 388.53 | 2 074.72 | 1 229.22 | 648.86 |
| Costs of management | -82.91 | - 125.77 | - 125.39 | - 148.68 | - 199.07 |
| Costs of distribution | - 289.22 | - 383.32 | - 432.40 | - 309.64 | - 362.63 |
| EBIT | 1 157.37 | 1 879.43 | 1 516.93 | 770.89 | 87.16 |
| Other financial income | 1.00 | 44.94 | |||
| Other financial expenses | -5.33 | -22.35 | -22.87 | -14.74 | -90.52 |
| Pre-tax profit | 1 152.04 | 1 858.08 | 1 494.06 | 756.15 | 41.59 |
| Income taxes | - 253.91 | - 408.83 | - 328.79 | - 166.52 | -9.57 |
| Net earnings | 898.13 | 1 449.24 | 1 165.27 | 589.63 | 32.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 3 530.00 | 2 895.00 | |||
| Finished products/goods | 1 770.00 | 1 653.39 | 4 245.00 | ||
| Advance payments | 673.12 | 784.34 | 390.00 | 480.00 | |
| Inventories total | 2 443.12 | 2 437.73 | 4 245.00 | 3 920.00 | 3 375.00 |
| Current trade debtors | 109.85 | 79.48 | 58.45 | 107.99 | 102.28 |
| Current amounts owed by group member comp. | 51.33 | 80.65 | |||
| Prepayments and accrued income | 9.36 | 9.74 | 10.20 | 11.90 | 12.15 |
| Short term receivables total | 170.55 | 169.87 | 68.65 | 119.89 | 114.43 |
| Cash and bank deposits | 765.08 | 2 199.53 | 1 817.90 | 1 952.59 | 2 458.04 |
| Cash and cash equivalents | 765.08 | 2 199.53 | 1 817.90 | 1 952.59 | 2 458.04 |
| Balance sheet total (assets) | 3 378.74 | 4 807.13 | 6 131.55 | 5 992.48 | 5 947.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 500.00 | ||
| Retained earnings | 1 148.27 | 1 046.40 | 1 495.65 | 2 160.92 | 2 750.55 |
| Profit of the financial year | 898.13 | 1 449.24 | 1 165.27 | 589.63 | 32.02 |
| Shareholders equity total | 2 546.40 | 3 995.65 | 4 160.92 | 3 750.55 | 3 282.57 |
| Non-current liabilities total | |||||
| Current trade creditors | 46.83 | 27.45 | 38.04 | 194.97 | 180.78 |
| Current owed to participating | 7.54 | 12.74 | |||
| Current owed to group member | 446.84 | 250.34 | 1 412.76 | 1 863.96 | 2 200.77 |
| Short-term deferred tax liabilities | 9.57 | ||||
| Other non-interest bearing current liabilities | 338.67 | 533.69 | 519.83 | 175.47 | 261.04 |
| Current liabilities total | 832.34 | 811.48 | 1 970.63 | 2 241.93 | 2 664.89 |
| Balance sheet total (liabilities) | 3 378.74 | 4 807.13 | 6 131.55 | 5 992.48 | 5 947.47 |
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.