AKTIV REVISION SILKEBORG REGISTRERET REVISIONSANPARTSSELSKAB — Credit Rating and Financial Key Figures
CVR number: 14788107
Navervej 1, 8600 Silkeborg
fhc@aktivrevision.dk
tel: 86828686
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 484.27 | 5 634.20 | 6 229.61 | 6 383.52 | 6 049.42 |
| Employee benefit expenses | -4 033.54 | -4 616.73 | -4 722.70 | -4 479.55 | -4 567.88 |
| Total depreciation | - 220.28 | - 220.28 | - 220.28 | - 260.31 | - 221.73 |
| EBIT | 1 230.45 | 797.19 | 1 286.62 | 1 643.65 | 1 259.81 |
| Other financial income | 11.04 | 9.77 | 23.46 | 35.03 | 69.72 |
| Other financial expenses | -25.83 | -31.81 | -31.37 | -22.25 | -46.53 |
| Pre-tax profit | 1 215.66 | 775.14 | 1 278.71 | 1 656.43 | 1 283.00 |
| Income taxes | - 268.32 | - 172.30 | - 282.43 | - 366.90 | - 286.96 |
| Net earnings | 947.33 | 602.84 | 996.28 | 1 289.53 | 996.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 59.24 | 39.49 | 19.75 | ||
| Intangible assets total | 59.24 | 39.49 | 19.75 | ||
| Land and waters | 8 682.24 | 8 599.03 | 8 515.83 | 8 432.62 | 8 349.41 |
| Machinery and equipment | 649.12 | 531.79 | 414.46 | 582.61 | 444.08 |
| Tangible assets total | 9 331.36 | 9 130.83 | 8 930.29 | 9 015.23 | 8 793.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 505.20 | 968.52 | 841.54 | 787.87 | 1 079.55 |
| Prepayments and accrued income | 35.01 | 38.91 | 70.25 | 34.97 | 95.55 |
| Current other receivables | 822.82 | 541.58 | 443.08 | 1 010.97 | 915.09 |
| Short term receivables total | 1 363.03 | 1 549.02 | 1 354.87 | 1 833.80 | 2 090.19 |
| Cash and bank deposits | 528.69 | 632.06 | 1 479.73 | 2 074.19 | 2 577.51 |
| Cash and cash equivalents | 528.69 | 632.06 | 1 479.73 | 2 074.19 | 2 577.51 |
| Balance sheet total (assets) | 11 282.32 | 11 351.40 | 11 784.64 | 12 923.22 | 13 461.20 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 300.00 | 500.00 | 600.00 | 500.00 |
| Retained earnings | 5 939.43 | 6 586.76 | 6 689.61 | 7 085.89 | 7 875.42 |
| Profit of the financial year | 947.33 | 602.84 | 996.28 | 1 289.53 | 996.03 |
| Shareholders equity total | 7 511.76 | 7 614.61 | 8 310.89 | 9 100.42 | 9 496.45 |
| Provisions | 198.09 | 43.70 | 52.51 | 128.38 | 90.46 |
| Non-current loans from credit institutions | 1 591.64 | 1 460.60 | 1 330.22 | 1 211.13 | 1 096.80 |
| Non-current other liabilities | 315.62 | ||||
| Non-current deferred tax liabilities | 220.46 | 221.43 | 253.05 | ||
| Non-current liabilities total | 1 907.26 | 1 460.60 | 1 550.67 | 1 432.56 | 1 349.85 |
| Current loans from credit institutions | 131.70 | 131.04 | 130.39 | 119.09 | 113.08 |
| Advances received | 250.04 | 370.27 | |||
| Current trade creditors | 27.56 | 7.18 | 33.55 | 43.09 | 78.98 |
| Current owed to participating | 712.30 | 917.27 | 617.91 | 716.25 | 1 020.56 |
| Short-term deferred tax liabilities | 1.53 | 1.82 | |||
| Other non-interest bearing current liabilities | 793.63 | 1 177.01 | 1 088.73 | 1 131.86 | 939.72 |
| Current liabilities total | 1 665.20 | 2 232.49 | 1 870.58 | 2 261.86 | 2 524.43 |
| Balance sheet total (liabilities) | 11 282.32 | 11 351.40 | 11 784.64 | 12 923.22 | 13 461.20 |
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.