Aarhus Skorstensfejeren ApS — Credit Rating and Financial Key Figures
CVR number: 39986094
Rørdrumvej 5, Gjellerup 8220 Brabrand
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 021.69 | 3 120.43 | 3 250.15 | 3 336.92 | 3 517.77 |
| Employee benefit expenses | -2 162.57 | -2 415.94 | -2 722.94 | -3 114.43 | -3 108.08 |
| Total depreciation | -94.46 | - 109.63 | - 120.15 | - 109.78 | - 109.75 |
| EBIT | 764.66 | 594.87 | 407.05 | 112.71 | 299.94 |
| Other financial income | 0.02 | 1.52 | |||
| Other financial expenses | -39.93 | -5.52 | -5.68 | -4.02 | -0.70 |
| Pre-tax profit | 724.73 | 589.35 | 401.39 | 108.69 | 300.77 |
| Income taxes | - 160.39 | - 130.37 | -90.74 | -26.39 | -67.87 |
| Net earnings | 564.34 | 458.97 | 310.65 | 82.30 | 232.90 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 400.70 | 379.77 | 259.62 | 149.84 | 40.09 |
| Tangible assets total | 400.70 | 379.77 | 259.62 | 149.84 | 40.09 |
| Other receivables | 25.50 | 25.50 | |||
| Investments total | 25.50 | 25.50 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 35.76 | 4.15 | 4.15 | 4.15 | 4.15 |
| Current owed by particip. interest comp. | 0.00 | ||||
| Prepayments and accrued income | 3.13 | 5.06 | 3.23 | ||
| Current other receivables | 112.94 | 26.23 | 116.13 | 1.05 | |
| Current deferred tax assets | 0.07 | 20.77 | 17.81 | 43.46 | 23.22 |
| Short term receivables total | 148.77 | 51.16 | 141.22 | 52.68 | 31.66 |
| Cash and bank deposits | 894.64 | 781.64 | 1 005.40 | 945.64 | 1 079.94 |
| Cash and cash equivalents | 894.64 | 781.64 | 1 005.40 | 945.64 | 1 079.94 |
| Balance sheet total (assets) | 1 444.10 | 1 212.58 | 1 406.24 | 1 173.65 | 1 177.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Shares repurchased | 300.00 | 440.00 | 400.00 | 235.60 | 220.00 |
| Retained earnings | - 300.00 | - 175.66 | - 116.68 | -41.63 | - 179.34 |
| Profit of the financial year | 564.34 | 458.97 | 310.65 | 82.30 | 232.90 |
| Shareholders equity total | 664.34 | 823.32 | 693.97 | 376.26 | 373.56 |
| Provisions | 6.45 | 7.60 | 0.15 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 21.22 | 16.51 | 18.05 | 42.79 | 11.43 |
| Current owed to group member | 429.33 | ||||
| Short-term deferred tax liabilities | 19.33 | ||||
| Other non-interest bearing current liabilities | 322.75 | 365.15 | 694.08 | 754.60 | 772.86 |
| Current liabilities total | 773.31 | 381.66 | 712.12 | 797.39 | 803.62 |
| Balance sheet total (liabilities) | 1 444.10 | 1 212.58 | 1 406.24 | 1 173.65 | 1 177.19 |
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.