ApS AF 19. NOVEMBER 1998 — Credit Rating and Financial Key Figures
CVR number: 21328804
Kystvejen 22, Baaring Mark 5466 Asperup
tel: 40388614
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 316.13 | 1 927.76 | 3 031.97 | 7 893.66 | 6 714.83 |
| Employee benefit expenses | - 212.91 | - 189.82 | - 259.02 | - 386.94 | - 230.64 |
| Total depreciation | -87.93 | - 180.55 | - 351.61 | - 554.87 | - 635.39 |
| EBIT | 15.29 | 1 557.39 | 2 421.34 | 6 951.85 | 5 848.80 |
| Other financial income | 274.09 | 385.56 | 429.32 | 104.03 | 472.80 |
| Other financial expenses | -4.32 | - 298.10 | -54.03 | -70.73 | -68.43 |
| Reduction non-current investment assets | - 300.00 | ||||
| Net income from associates (fin.) | 1 880.00 | 2 000.00 | |||
| Pre-tax profit | 285.07 | 1 644.86 | 2 796.63 | 8 565.14 | 8 253.16 |
| Income taxes | -55.06 | - 409.93 | - 687.89 | -1 639.25 | -1 502.31 |
| Net earnings | 230.01 | 1 234.93 | 2 108.74 | 6 925.88 | 6 750.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 6 961.96 | 9 617.87 | 29 606.04 | 31 881.58 | 42 810.73 |
| Machinery and equipment | 57.09 | 285.50 | 363.63 | 412.47 | 730.94 |
| Advance payments and construction in progress | 39.98 | ||||
| Tangible assets total | 7 059.03 | 9 903.37 | 29 969.67 | 32 294.05 | 43 541.67 |
| Holdings in group member companies | 661.49 | ||||
| Participating interests | 3 600.00 | 3 700.00 | 3 700.00 | 3 440.00 | 580.52 |
| Investments total | 4 261.49 | 3 700.00 | 3 700.00 | 3 440.00 | 580.52 |
| Non-curr. owed by particip. interest comp. | 2 000.00 | 2 209.04 | 2 309.04 | 4 314.04 | |
| Non-current other receivables | 500.00 | 1 200.00 | 1 146.92 | 1 109.17 | |
| Long term receivables total | 2 500.00 | 3 409.04 | 2 309.04 | 5 460.97 | 1 109.17 |
| Finished products/goods | 5 573.85 | 7 930.85 | 4 788.02 | 3 366.53 | 15.00 |
| Inventories total | 5 573.85 | 7 930.85 | 4 788.02 | 3 366.53 | 15.00 |
| Current trade debtors | 47.00 | 58.24 | 862.28 | 93.55 | 893.86 |
| Current amounts owed by group member comp. | 1 490.73 | ||||
| Current owed by particip. interest comp. | 2 684.18 | 5 859.17 | |||
| Prepayments and accrued income | 2.47 | 7.68 | 26.47 | ||
| Current other receivables | 89.40 | 1 711.52 | 274.92 | 875.12 | 53.82 |
| Current deferred tax assets | 41.08 | 55.11 | |||
| Short term receivables total | 1 668.21 | 1 824.87 | 1 139.67 | 3 660.54 | 6 833.32 |
| Other current investments | 5 140.07 | 4 925.82 | |||
| Cash and bank deposits | 17 467.49 | 11 937.25 | 3 262.96 | 6 543.97 | 6 252.79 |
| Cash and cash equivalents | 22 607.56 | 16 863.07 | 3 262.96 | 6 543.97 | 6 252.79 |
| Balance sheet total (assets) | 43 670.14 | 43 631.20 | 45 169.36 | 54 766.05 | 58 332.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 | |
| Retained earnings | 43 073.38 | 40 746.89 | 41 924.61 | 43 974.45 | 50 839.34 |
| Profit of the financial year | 230.01 | 1 234.93 | 2 108.74 | 6 925.88 | 6 750.85 |
| Shareholders equity total | 43 428.39 | 42 163.31 | 44 215.55 | 51 084.24 | 57 776.19 |
| Provisions | 13.14 | 27.48 | 26.77 | 42.65 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.01 | 0.13 | |||
| Current trade creditors | 60.61 | 134.40 | 145.76 | 20.00 | 225.88 |
| Short-term deferred tax liabilities | 233.55 | 1 557.96 | 47.93 | ||
| Other non-interest bearing current liabilities | 180.14 | 1 320.35 | 547.02 | 2 077.08 | 239.72 |
| Current liabilities total | 241.75 | 1 454.74 | 926.33 | 3 655.05 | 513.65 |
| Balance sheet total (liabilities) | 43 670.14 | 43 631.20 | 45 169.36 | 54 766.05 | 58 332.49 |
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.