Aalborg Fyrværkerifabrik A/S
CVR number: 25061500
Stensgårdvej 1, 5500 Middelfart
info@afac.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 388.65 | 1 864.57 | -1 043.15 | 2 635.00 | 3 249.00 |
| Employee benefit expenses | - 365.24 | ||||
| Total depreciation | - 553.89 | - 660.99 | - 667.05 | - 659.00 | - 659.00 |
| EBIT | -1 307.78 | 1 203.58 | -1 710.21 | 1 976.00 | 2 590.00 |
| Other financial income | 12.61 | 135.28 | 45.39 | 62.00 | 58.00 |
| Other financial expenses | - 679.18 | - 456.59 | - 314.56 | - 900.00 | -1 858.00 |
| Pre-tax profit | -1 974.35 | 882.27 | -1 979.37 | 1 138.00 | 790.00 |
| Income taxes | 421.14 | - 194.10 | - 966.12 | 43.00 | |
| Net earnings | -1 553.21 | 688.17 | -2 945.50 | 1 181.00 | 790.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 3 548.00 | 2 905.40 | 2 262.80 | 1 620.00 | 978.00 |
| Intangible assets total | 3 548.00 | 2 905.40 | 2 262.80 | 1 620.00 | 978.00 |
| Machinery and equipment | 26.01 | 91.62 | 67.17 | 50.00 | 33.00 |
| Tangible assets total | 26.01 | 91.62 | 67.17 | 50.00 | 33.00 |
| Other receivables | 180.00 | 181.21 | 186.28 | ||
| Investments total | 180.00 | 181.21 | 186.28 | ||
| Non-curr. owed by group member comp. | 194.00 | 196.00 | |||
| Long term receivables total | 194.00 | 196.00 | |||
| Finished products/goods | 12 731.76 | 8 315.61 | 6 732.10 | 28 082.00 | 16 585.00 |
| Advance payments | 9 674.00 | ||||
| Inventories total | 12 731.76 | 8 315.61 | 16 406.10 | 28 082.00 | 16 585.00 |
| Current trade debtors | 39 514.65 | 32 200.84 | 33 887.85 | 35 737.00 | 33 261.00 |
| Current amounts owed by group member comp. | 244.96 | 682.00 | 103.00 | ||
| Prepayments and accrued income | 99.86 | 100.19 | 38.16 | ||
| Current deferred tax assets | 2 145.32 | 1 488.75 | 565.27 | ||
| Short term receivables total | 42 004.79 | 33 789.78 | 34 491.29 | 36 419.00 | 33 364.00 |
| Cash and bank deposits | 151.70 | 2 607.19 | 1 269.69 | 1 305.00 | 1 961.00 |
| Cash and cash equivalents | 151.70 | 2 607.19 | 1 269.69 | 1 305.00 | 1 961.00 |
| Balance sheet total (assets) | 58 642.26 | 47 890.81 | 54 683.32 | 67 670.00 | 53 117.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 501.00 |
| Retained earnings | 378.47 | -1 174.74 | - 486.57 | -3 432.00 | -2 251.00 |
| Profit of the financial year | -1 553.21 | 688.17 | -2 945.50 | 1 181.00 | 790.00 |
| Shareholders equity total | - 673.74 | 14.43 | -2 931.07 | -1 750.00 | - 960.00 |
| Provisions | 2 877.17 | 4 588.00 | 3 497.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 2 831.82 | 1 659.16 | 1 918.79 | 2 484.00 | 1 284.00 |
| Current owed to group member | 45 003.30 | 37 038.03 | 47 381.37 | 56 695.00 | 44 063.00 |
| Other non-interest bearing current liabilities | 11 477.88 | 9 179.19 | 5 437.05 | 5 653.00 | 5 233.00 |
| Accruals and deferred income | 3.00 | ||||
| Current liabilities total | 59 316.01 | 47 876.39 | 54 737.21 | 64 832.00 | 50 580.00 |
| Balance sheet total (liabilities) | 58 642.26 | 47 890.81 | 54 683.32 | 67 670.00 | 53 117.00 |
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.