ÅRHUS CHARTER A/S — Credit Rating and Financial Key Figures
CVR number: 11563392
Marselisborg Havnevej 36, 8000 Aarhus C
tel: 86202900
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 087.09 | 7 896.03 | 5 697.06 | 9 318.93 | 13 089.43 |
Employee benefit expenses | -5 177.40 | -3 492.44 | -3 846.07 | -4 306.65 | -4 456.50 |
Total depreciation | -23.82 | -8.99 | -5.41 | -5.41 | -2.71 |
EBIT | 5 885.86 | 4 394.60 | 1 845.58 | 5 006.87 | 8 630.23 |
Other financial income | 322.09 | 521.82 | 1 053.10 | 896.27 | 1 617.24 |
Other financial expenses | - 465.66 | - 355.16 | - 534.75 | - 423.55 | - 266.06 |
Pre-tax profit | 5 742.30 | 4 561.26 | 2 363.93 | 5 479.59 | 9 981.41 |
Income taxes | -1 271.19 | -1 003.64 | - 521.63 | -1 206.63 | -2 196.99 |
Net earnings | 4 471.10 | 3 557.62 | 1 842.30 | 4 272.96 | 7 784.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 22.52 | 13.53 | 8.12 | 2.71 | |
Tangible assets total | 22.52 | 13.53 | 8.12 | 2.71 | |
Investments total | |||||
Non-curr. owed by group member comp. | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
Non-current loans receivable | 1 777.18 | 2 011.47 | 1 508.20 | 1 777.78 | 2 091.08 |
Long term receivables total | 4 777.18 | 5 011.47 | 4 508.20 | 4 777.78 | 5 091.08 |
Inventories total | |||||
Current trade debtors | 206.06 | 478.78 | 1 023.40 | 863.35 | |
Current amounts owed by group member comp. | 12 950.90 | 34 997.50 | 37 502.89 | 45 718.35 | 6 429.81 |
Prepayments and accrued income | 3 678.84 | 2 633.66 | 1 971.12 | 3 329.82 | 3 157.64 |
Current other receivables | 932.37 | 4 833.92 | 8 703.29 | 991.99 | 1 961.81 |
Current deferred tax assets | 4.58 | 2.30 | 2.17 | 2.37 | 2.23 |
Short term receivables total | 17 772.76 | 42 467.39 | 48 658.25 | 51 065.93 | 12 414.83 |
Cash and bank deposits | 25 769.62 | 27 066.56 | 32 630.66 | 31 699.94 | 70 914.01 |
Cash and cash equivalents | 25 769.62 | 27 066.56 | 32 630.66 | 31 699.94 | 70 914.01 |
Balance sheet total (assets) | 48 342.07 | 74 558.94 | 85 805.23 | 87 546.36 | 88 419.93 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Retained earnings | 7 407.64 | 11 878.75 | 15 436.37 | 17 278.67 | 21 551.63 |
Profit of the financial year | 4 471.10 | 3 557.62 | 1 842.30 | 4 272.96 | 7 784.42 |
Shareholders equity total | 12 478.74 | 16 036.37 | 17 878.67 | 22 151.63 | 29 936.04 |
Non-current owed to group member | 2 400.00 | 2 400.00 | 2 400.00 | 2 400.00 | 2 400.00 |
Non-current other liabilities | 66.86 | 25 424.34 | 19 238.66 | ||
Non-current deferred tax liabilities | 19 238.66 | 14 428.99 | |||
Non-current liabilities total | 2 466.86 | 27 824.35 | 21 638.66 | 21 638.66 | 16 828.99 |
Current loans from credit institutions | 30.25 | 12.49 | 4 833.81 | 4 865.71 | 4 838.27 |
Current trade creditors | 1 895.33 | 5 344.90 | 6 313.98 | 7 326.86 | 3 208.15 |
Current owed to group member | 6 692.60 | 8 530.03 | 7 965.30 | 8 459.56 | 4 081.58 |
Short-term deferred tax liabilities | 1 251.68 | 965.32 | 508.93 | 1 197.22 | 2 187.23 |
Other non-interest bearing current liabilities | 1 521.66 | 4 128.97 | 3 132.24 | 3 045.65 | 832.01 |
Accruals and deferred income | 22 004.95 | 11 716.51 | 23 533.65 | 18 861.08 | 26 507.65 |
Current liabilities total | 33 396.47 | 30 698.23 | 46 287.90 | 43 756.08 | 41 654.89 |
Balance sheet total (liabilities) | 48 342.07 | 74 558.94 | 85 805.23 | 87 546.36 | 88 419.93 |
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.