ADVANCE NONWOVEN A/S — Credit Rating and Financial Key Figures
CVR number: 17406078
Møllerupvej 24, Møllerup 8410 Rønde
ag@advancenonwoven.com
tel: 87792901
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -12 010.99 | -17 523.46 | -9 018.19 | -10 538.99 | 632.77 |
Employee benefit expenses | -4 033.83 | -6 402.86 | -5 705.04 | -4 806.65 | -1 603.32 |
Other operating expenses | -45.58 | ||||
Total depreciation | -3 609.84 | -4 581.18 | -4 899.81 | -31 576.24 | |
EBIT | -19 700.24 | -28 507.49 | -19 623.03 | -46 921.88 | - 970.55 |
Other financial income | 2 561.08 | 2 407.62 | 53.75 | 1.78 | 0.88 |
Other financial expenses | -1 171.57 | -5 721.67 | -1 738.08 | -3 789.85 | -5 543.34 |
Reduction non-current investment assets | -45 013.46 | -2 400.00 | -14 084.23 | -3.15 | |
Pre-tax profit | -18 310.73 | -76 835.00 | -23 707.36 | -64 794.17 | -6 516.16 |
Income taxes | 3 959.64 | 2 381.03 | |||
Net earnings | -14 351.10 | -74 453.96 | -23 707.36 | -64 794.17 | -6 516.16 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 19 330.23 | 22 050.94 | 17 720.45 | ||
Intangible rights | 134.81 | ||||
Intangible assets total | 19 465.04 | 22 050.94 | 17 720.45 | ||
Buildings | 7 074.01 | 13 666.57 | |||
Machinery and equipment | 115.73 | 292.87 | 189.22 | ||
Tangible assets total | 7 189.74 | 292.87 | 13 855.79 | ||
Participating interests | 0.05 | ||||
Investments total | 0.05 | ||||
Non-curr. owed by particip. interest comp. | 5 631.59 | 8 090.53 | 8 080.74 | ||
Non-current loans receivable | 0.54 | ||||
Non-current other receivables | 5 263.41 | 6 472.42 | 6 464.59 | ||
Long term receivables total | 10 895.54 | 14 562.95 | 14 545.33 | ||
Inventories total | |||||
Current trade debtors | 21 896.12 | 187.22 | 186.97 | 811.58 | |
Current amounts owed by group member comp. | 49 025.43 | 7 550.97 | 5 210.97 | ||
Prepayments and accrued income | 1 409.30 | 198.76 | 461.19 | 260.81 | 7.39 |
Current other receivables | 55.31 | 339.90 | 253.00 | 322.60 | |
Short term receivables total | 72 330.85 | 7 992.25 | 6 199.03 | 513.80 | 1 141.57 |
Cash and bank deposits | 3 943.63 | 6 606.01 | 12 710.47 | 975.70 | 354.43 |
Cash and cash equivalents | 3 943.63 | 6 606.01 | 12 710.47 | 975.70 | 354.43 |
Balance sheet total (assets) | 113 824.85 | 51 505.02 | 65 031.07 | 1 489.51 | 1 496.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 32 142.86 | 32 142.86 | 32 142.86 | 32 142.86 | 32 142.86 |
Other reserves | 8 277.75 | 9 476.09 | 8 339.68 | ||
Retained earnings | 33 540.33 | 17 990.90 | -55 326.65 | -70 694.34 | - 135 488.51 |
Profit of the financial year | -14 351.10 | -74 453.96 | -23 707.36 | -64 794.17 | -6 516.16 |
Shareholders equity total | 59 609.84 | -14 844.12 | -38 551.48 | - 103 345.65 | - 109 861.82 |
Provisions | 948.00 | ||||
Non-current loans from credit institutions | 15 000.00 | ||||
Non-current leasing loans | 32 396.19 | 30 514.80 | 28 596.69 | ||
Non-current other liabilities | 136.49 | 399.98 | |||
Non-current liabilities total | 136.49 | 399.98 | 47 396.19 | 30 514.80 | 28 596.69 |
Current loans from credit institutions | 14 856.85 | 14 910.73 | 1 868.64 | 16 908.12 | 1 918.11 |
Current trade creditors | 6 238.75 | 2 029.66 | 2 340.55 | 2 860.23 | 2 527.83 |
Current owed to participating | 10 199.00 | 30 690.60 | 25 484.28 | 27 484.20 | 32 528.28 |
Current owed to group member | 8 600.67 | 7 656.74 | 23 518.78 | 25 207.44 | 44 352.91 |
Other non-interest bearing current liabilities | 6 597.37 | 2 109.84 | 2 175.11 | 1 860.38 | 1 434.00 |
Accruals and deferred income | 6 637.89 | 8 551.60 | 799.00 | ||
Current liabilities total | 53 130.52 | 65 949.16 | 56 186.37 | 74 320.37 | 82 761.13 |
Balance sheet total (liabilities) | 113 824.85 | 51 505.02 | 65 031.07 | 1 489.51 | 1 496.00 |
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.