ALPEROSEN RHODODENDRON A/S — Credit Rating and Financial Key Figures
CVR number: 10357039
Ølstvadbrovej 16, 8940 Randers SV
tel: 86447220
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 546.51 | 4 052.28 | 5 091.63 | 4 489.66 | 5 087.65 |
Employee benefit expenses | -2 263.99 | -1 891.31 | -2 682.06 | -3 085.23 | -3 196.57 |
Total depreciation | - 515.17 | - 649.87 | - 697.65 | - 685.80 | - 789.17 |
EBIT | 1 767.35 | 1 511.10 | 1 711.92 | 718.63 | 1 101.92 |
Other financial income | 5.29 | 0.10 | 2.43 | ||
Other financial expenses | - 172.21 | - 140.65 | -88.55 | - 104.38 | - 104.80 |
Pre-tax profit | 1 600.44 | 1 370.45 | 1 623.37 | 614.35 | 999.55 |
Income taxes | - 355.15 | - 305.95 | - 361.24 | - 139.15 | - 222.94 |
Net earnings | 1 245.28 | 1 064.50 | 1 262.13 | 475.19 | 776.61 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 1 242.26 | 1 360.06 | 1 457.71 | 1 357.12 | 1 862.87 |
Tangible assets total | 1 242.26 | 1 360.06 | 1 457.71 | 1 357.12 | 1 862.87 |
Investments total | |||||
Non-current other receivables | 313.00 | 243.00 | 173.00 | 103.00 | 11.50 |
Long term receivables total | 313.00 | 243.00 | 173.00 | 103.00 | 11.50 |
Raw materials and consumables | 7 478.39 | 7 417.66 | 7 354.93 | 6 674.04 | 6 667.75 |
Advance payments | 0.33 | ||||
Inventories total | 7 478.39 | 7 417.66 | 7 355.26 | 6 674.04 | 6 667.75 |
Current trade debtors | 103.15 | 52.96 | 68.75 | 57.47 | 115.13 |
Current amounts owed by group member comp. | 17.95 | ||||
Current other receivables | 24.00 | ||||
Current deferred tax assets | 43.16 | 7.69 | |||
Short term receivables total | 103.15 | 76.96 | 68.75 | 100.63 | 140.78 |
Cash and bank deposits | 54.98 | 935.09 | 2 540.58 | 1 412.47 | |
Cash and cash equivalents | 54.98 | 935.09 | 2 540.58 | 1 412.47 | |
Balance sheet total (assets) | 9 136.80 | 9 152.66 | 9 989.81 | 10 775.39 | 10 095.38 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 3 666.12 | 4 911.40 | 5 975.90 | 7 238.03 | 7 713.22 |
Profit of the financial year | 1 245.28 | 1 064.50 | 1 262.13 | 475.19 | 776.61 |
Shareholders equity total | 5 411.40 | 6 475.90 | 7 738.03 | 8 213.22 | 8 989.83 |
Provisions | 167.25 | 84.29 | 15.71 | ||
Non-current loans from credit institutions | 1 593.03 | 1 150.00 | 750.00 | 350.00 | |
Non-current other liabilities | 112.48 | - 198.02 | |||
Non-current deferred tax liabilities | 198.02 | ||||
Non-current liabilities total | 1 705.51 | 1 150.00 | 750.00 | 350.00 | |
Current loans from credit institutions | 415.15 | 400.00 | 400.00 | 400.00 | |
Current trade creditors | 667.91 | 385.93 | 382.93 | 714.26 | 391.83 |
Current owed to participating | 4.00 | 4.12 | 4.33 | 4.60 | |
Current owed to group member | 416.43 | 305.36 | |||
Short-term deferred tax liabilities | 275.52 | 485.58 | 187.47 | ||
Other non-interest bearing current liabilities | 494.05 | 166.97 | 282.60 | 788.21 | 521.64 |
Liabilities of non-current assets for sale | 12.46 | 6.79 | |||
Current liabilities total | 1 865.10 | 1 449.26 | 1 486.08 | 2 212.16 | 1 105.54 |
Balance sheet total (liabilities) | 9 149.26 | 9 159.45 | 9 989.81 | 10 775.39 | 10 095.38 |
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.