ØRBÆK AUTOGENBRUG ApS — Credit Rating and Financial Key Figures
 CVR number: 26086280   
  Nyborgvej 29 A, 5853 Ørbæk   
 tel: 65331438   
 Income statement (kDKK)
2020  | 2021  | 2022  | 2023  | 2024  | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 | 
| Net sales | |||||
| Gross profit | 10 520.59 | 12 308.48 | 10 753.26 | 13 126.38 | 14 005.28 | 
| Employee benefit expenses | -6 867.26 | -7 466.34 | -8 763.48 | -9 190.60 | -10 073.10 | 
| Total depreciation | - 379.94 | - 392.87 | - 358.05 | - 246.24 | - 287.11 | 
| EBIT | 3 273.38 | 4 449.27 | 1 631.73 | 3 689.54 | 3 645.07 | 
| Other financial income | 311.97 | 70.49 | 41.63 | 44.87 | 37.57 | 
| Other financial expenses | -65.77 | - 102.00 | - 214.81 | - 260.03 | - 215.66 | 
| Pre-tax profit | 3 519.58 | 4 417.76 | 1 458.55 | 3 474.38 | 3 466.98 | 
| Income taxes | - 767.12 | - 958.55 | - 322.75 | - 765.21 | - 838.01 | 
| Net earnings | 2 752.46 | 3 459.21 | 1 135.80 | 2 709.18 | 2 628.97 | 
Assets (kDKK)
2020  | 2021  | 2022  | 2023  | 2024  | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 963.76 | 1 298.18 | 1 338.17 | 1 217.75 | 2 238.51 | 
| Tangible assets total | 963.76 | 1 298.18 | 1 338.17 | 1 217.75 | 2 238.51 | 
| Investments total | |||||
| Non-curr. owed by group member comp. | 283.04 | 283.04 | 283.04 | ||
| Long term receivables total | 283.04 | 283.04 | 283.04 | ||
| Finished products/goods | 6 697.13 | 10 661.73 | 12 603.92 | 14 753.18 | 17 356.76 | 
| Advance payments | 766.00 | 442.38 | |||
| Inventories total | 6 697.13 | 10 661.73 | 12 603.92 | 15 519.18 | 17 799.14 | 
| Current trade debtors | 2 765.90 | 3 902.42 | 3 849.68 | 4 630.61 | 4 231.15 | 
| Current amounts owed by group member comp. | 18.00 | 18.00 | 18.00 | 168.33 | 168.33 | 
| Prepayments and accrued income | 50.29 | ||||
| Current other receivables | 556.75 | 188.24 | 7.64 | 30.45 | 99.83 | 
| Short term receivables total | 3 340.65 | 4 108.66 | 3 875.32 | 4 879.69 | 4 499.31 | 
| Cash and bank deposits | 1 219.90 | 1 298.07 | 47.54 | 90.40 | 88.37 | 
| Cash and cash equivalents | 1 219.90 | 1 298.07 | 47.54 | 90.40 | 88.37 | 
| Balance sheet total (assets) | 12 504.48 | 17 649.68 | 18 147.99 | 21 707.03 | 24 625.32 | 
Equity and liabilities (kDKK)
2020  | 2021  | 2022  | 2023  | 2024  | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 
| Shares repurchased | 1 000.00 | 800.00 | 1 500.00 | 1 000.00 | 1 200.00 | 
| Retained earnings | 3 563.52 | 5 515.98 | 7 475.18 | 7 610.99 | 9 120.16 | 
| Profit of the financial year | 2 752.46 | 3 459.21 | 1 135.80 | 2 709.18 | 2 628.97 | 
| Shareholders equity total | 7 440.97 | 9 900.18 | 10 235.98 | 11 445.16 | 13 074.14 | 
| Provisions | 33.52 | 16.13 | 29.04 | 46.60 | 115.41 | 
| Non-current loans from credit institutions | 911.35 | 2 091.22 | 1 849.73 | 1 563.07 | 1 237.20 | 
| Non-current deferred tax liabilities | 309.85 | 747.65 | 769.18 | ||
| Non-current liabilities total | 911.35 | 2 091.22 | 2 159.58 | 2 310.72 | 2 006.38 | 
| Current loans from credit institutions | 354.60 | 328.00 | 1 646.43 | 3 002.75 | 4 297.58 | 
| Current trade creditors | 659.27 | 1 947.18 | 1 470.49 | 1 631.29 | 1 980.40 | 
| Current owed to group member | 875.45 | 875.45 | 810.39 | 1 015.52 | 1 015.52 | 
| Short-term deferred tax liabilities | 801.03 | 975.94 | |||
| Other non-interest bearing current liabilities | 1 428.29 | 1 515.59 | 1 796.09 | 2 254.99 | 2 135.89 | 
| Current liabilities total | 4 118.64 | 5 642.15 | 5 723.40 | 7 904.55 | 9 429.39 | 
| Balance sheet total (liabilities) | 12 504.48 | 17 649.68 | 18 147.99 | 21 707.03 | 24 625.32 | 
CreditReports API
 - Company information
 - Financial data
 - Credit risk data
 - All 400,000+ Danish companies
 
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.