ALLISON A/S — Credit Rating and Financial Key Figures
CVR number: 13216002
Hjortkærvej 2, Omme 6740 Bramming
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 34 211.00 | 44 086.00 | 33 313.21 | 27 262.37 | 23 594.21 |
| Employee benefit expenses | -26 460.77 | -24 806.64 | -28 692.21 | ||
| Total depreciation | -1 467.80 | -1 767.25 | -1 834.96 | ||
| EBIT | 8 688.00 | 15 478.00 | 5 384.65 | 688.49 | -6 932.96 |
| Other financial income | 27.30 | 0.01 | 0.37 | ||
| Other financial expenses | - 216.37 | - 173.06 | - 298.97 | ||
| Pre-tax profit | 8 629.00 | 15 328.00 | 5 195.58 | 515.43 | -7 231.56 |
| Income taxes | -1 855.00 | -3 373.00 | -1 140.07 | -81.99 | 1 614.65 |
| Net earnings | 6 774.00 | 11 955.00 | 4 055.51 | 433.44 | -5 616.91 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 298.20 | 7 640.48 | 7 353.25 | ||
| Buildings | 2 025.03 | 3 882.13 | 3 323.43 | ||
| Machinery and equipment | 48.58 | 412.62 | 1 374.15 | ||
| Advance payments and construction in progress | 1 055.44 | 187.54 | |||
| Tangible assets total | 10 427.25 | 12 122.77 | 12 050.83 | ||
| Other receivables | 78 042.00 | 80 737.00 | |||
| Investments total | 78 042.00 | 80 737.00 | |||
| Long term receivables total | |||||
| Raw materials and consumables | 22 297.22 | 26 621.26 | 21 766.80 | ||
| Finished products/goods | 12 195.78 | 16 405.33 | 11 032.97 | ||
| Advance payments | 317.52 | 138.68 | 113.17 | ||
| Inventories total | 34 810.53 | 43 165.27 | 32 912.95 | ||
| Current trade debtors | 14 730.01 | 18 674.55 | 18 153.78 | ||
| Current amounts owed by group member comp. | 218.63 | ||||
| Prepayments and accrued income | 510.50 | 397.50 | 411.44 | ||
| Current other receivables | 28.50 | 179.02 | 83.96 | ||
| Current deferred tax assets | 1 951.10 | ||||
| Short term receivables total | 15 487.64 | 19 251.06 | 20 600.28 | ||
| Cash and bank deposits | 15 229.82 | 16.81 | 440.12 | ||
| Cash and cash equivalents | 15 229.82 | 16.81 | 440.12 | ||
| Balance sheet total (assets) | 78 042.00 | 80 737.00 | 75 955.24 | 74 555.91 | 66 004.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 48 817.00 | 54 868.00 | 3 125.00 | 3 125.00 | 3 125.00 |
| Shares repurchased | 6 000.00 | ||||
| Retained earnings | -6 774.00 | -11 955.00 | 39 742.85 | 43 798.36 | 44 231.79 |
| Profit of the financial year | 6 774.00 | 11 955.00 | 4 055.51 | 433.44 | -5 616.91 |
| Shareholders equity total | 48 817.00 | 54 868.00 | 52 923.36 | 47 356.79 | 41 739.89 |
| Provisions | 924.00 | 900.65 | 1 237.10 | ||
| Non-current loans from credit institutions | 2 809.41 | 2 473.35 | 2 126.88 | ||
| Non-current liabilities total | 2 809.41 | 2 473.35 | 2 126.88 | ||
| Current loans from credit institutions | 406.98 | 5 572.80 | 3 408.27 | ||
| Current trade creditors | 9 551.81 | 9 146.52 | 10 416.00 | ||
| Current owed to group member | 994.75 | 250.22 | |||
| Short-term deferred tax liabilities | 1 173.07 | 105.34 | |||
| Other non-interest bearing current liabilities | 8 166.60 | 8 005.69 | 6 825.82 | ||
| Current liabilities total | 19 298.47 | 23 825.11 | 20 900.31 | ||
| Balance sheet total (liabilities) | 48 817.00 | 54 868.00 | 75 955.24 | 74 555.91 | 66 004.18 |
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.