AktivFrikvarter ApS — Credit Rating and Financial Key Figures
CVR number: 41662964
Anelystparken 45, True 8381 Tilst
ms@ad-media.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 105.45 | 1 594.59 | 948.13 | 1 993.69 |
| Employee benefit expenses | -83.13 | - 160.37 | ||
| EBIT | 2 022.31 | 1 434.22 | 948.13 | 1 993.69 |
| Other financial income | 9.40 | 26.34 | 21.09 | 26.96 |
| Other financial expenses | -8.71 | -14.76 | -14.55 | -1.56 |
| Pre-tax profit | 2 023.02 | 1 445.81 | 954.67 | 2 019.09 |
| Income taxes | - 445.06 | - 320.03 | - 213.22 | - 444.53 |
| Net earnings | 1 577.95 | 1 125.77 | 741.45 | 1 574.56 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 965.06 | 537.63 | 478.10 | 760.38 |
| Current other receivables | 118.18 | 50.00 | ||
| Current deferred tax assets | 8.78 | |||
| Short term receivables total | 965.06 | 655.81 | 536.88 | 760.38 |
| Cash and bank deposits | 2 132.73 | 1 008.17 | 882.38 | 1 622.82 |
| Cash and cash equivalents | 2 132.73 | 1 008.17 | 882.38 | 1 622.82 |
| Balance sheet total (assets) | 3 097.79 | 1 663.98 | 1 419.26 | 2 383.20 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 550.00 | 1 100.00 | 795.00 | 1 574.00 |
| Retained earnings | -1 550.00 | -1 072.04 | - 741.27 | -1 573.83 |
| Profit of the financial year | 1 577.95 | 1 125.77 | 741.45 | 1 574.56 |
| Shareholders equity total | 1 617.95 | 1 193.73 | 835.17 | 1 614.73 |
| Non-current liabilities total | ||||
| Current trade creditors | 821.00 | 148.25 | 447.31 | 125.00 |
| Short-term deferred tax liabilities | 445.06 | 320.03 | 254.53 | |
| Other non-interest bearing current liabilities | 213.77 | 1.97 | 136.77 | 388.94 |
| Current liabilities total | 1 479.83 | 470.26 | 584.09 | 768.47 |
| Balance sheet total (liabilities) | 3 097.79 | 1 663.98 | 1 419.26 | 2 383.20 |
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.