A.K.S. FINMEKANIK A/S — Credit Rating and Financial Key Figures
CVR number: 11142087
Stamholmen 71, 2650 Hvidovre
tel: 77313111
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 089.41 | 3 751.11 | 4 590.87 | 7 096.28 | 8 461.10 |
Costs of management | -2 617.54 | -1 958.47 | -3 519.32 | -3 901.92 | -4 849.86 |
Costs of distribution | - 104.57 | - 118.88 | - 110.80 | -72.94 | - 111.09 |
Other operating expenses | -91.39 | -33.80 | -23.43 | -17.20 | - 208.82 |
EBIT | 1 275.91 | 1 639.95 | 937.32 | 3 104.22 | 3 291.33 |
Other financial income | 81.66 | 70.22 | 28.66 | 2.76 | 5.31 |
Other financial expenses | -1 059.46 | -1 537.92 | - 574.89 | -1 712.11 | -1 621.88 |
Pre-tax profit | 298.11 | 172.25 | 391.09 | 1 394.87 | 1 674.77 |
Income taxes | -65.50 | -39.30 | -87.82 | - 307.06 | -1 172.58 |
Net earnings | 232.61 | 132.95 | 303.27 | 1 087.81 | 502.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 257.99 | 176.29 | 175.85 | 133.59 | 91.33 |
Tangible assets total | 257.99 | 176.29 | 175.85 | 133.59 | 91.33 |
Other receivables | 2 672.19 | 2 672.19 | 2 672.19 | 2 684.44 | 2 585.12 |
Investments total | 2 672.19 | 2 672.19 | 2 672.19 | 2 684.44 | 2 585.12 |
Long term receivables total | |||||
Semifinished products | 14 801.14 | 23 358.63 | 13 247.00 | 20 833.75 | 9 207.74 |
Raw materials and consumables | 2 593.47 | 2 371.00 | 6 850.07 | 3 337.82 | 17 686.44 |
Finished products/goods | 21 240.29 | 4 481.56 | 7 932.00 | 9 373.41 | 11 845.18 |
Inventories total | 38 634.90 | 30 211.19 | 28 029.07 | 33 544.99 | 38 739.37 |
Current trade debtors | 7 613.04 | 9 915.19 | 4 000.49 | 12 189.68 | 11 760.72 |
Current amounts owed by group member comp. | 65.86 | 12 110.85 | 17 429.18 | 6 425.88 | 13 957.41 |
Prepayments and accrued income | 71.35 | 105.05 | 92.69 | 6.30 | |
Current other receivables | 523.04 | 34.87 | |||
Current deferred tax assets | 1 548.11 | 1 460.29 | 1 015.26 | ||
Short term receivables total | 7 750.24 | 23 679.19 | 22 982.66 | 20 160.17 | 25 753.01 |
Balance sheet total (assets) | 49 315.32 | 56 738.86 | 53 859.76 | 56 523.18 | 67 168.82 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 300.50 | 2 300.50 | 2 300.50 | 2 300.50 | 2 300.50 |
Shares repurchased | 326.43 | ||||
Retained earnings | - 232.61 | -5 534.44 | - 301.49 | 1.78 | 1 089.59 |
Profit of the financial year | 232.61 | 132.95 | 303.27 | 1 087.81 | 502.19 |
Shareholders equity total | 2 626.93 | -3 100.99 | 2 302.28 | 3 390.09 | 3 892.28 |
Provisions | 7.93 | 5.92 | |||
Capital loans | 42 080.29 | ||||
Non-current other liabilities | 520.99 | 1 310.09 | 1 267.48 | ||
Non-current deferred tax liabilities | 1 354.84 | 1 301.39 | |||
Non-current liabilities total | 520.99 | 43 390.39 | 1 267.48 | 1 354.84 | 1 301.39 |
Current loans from credit institutions | 5 093.52 | 4 881.31 | 3 303.67 | ||
Current trade creditors | 1 376.40 | 6 003.10 | 2 463.94 | 1 418.46 | 3 056.77 |
Current owed to group member | 37 521.14 | 2 150.16 | 38 190.46 | 49 679.12 | 57 480.75 |
Short-term deferred tax liabilities | 49.57 | 34.34 | 34.34 | 378.38 | |
Other non-interest bearing current liabilities | 2 118.84 | 3 380.55 | 6 297.59 | 680.67 | 1 053.33 |
Current liabilities total | 46 159.46 | 16 449.46 | 50 290.00 | 51 778.25 | 61 969.23 |
Balance sheet total (liabilities) | 49 315.32 | 56 738.86 | 53 859.76 | 56 523.18 | 67 168.82 |
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.