ARDEX SKANDINAVIA A/S
CVR number: 11709214
Marielundvej 4, 2730 Herlev
ardex@ardex.dk
tel: 44885050
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 331.23 | 319.27 | 347.49 | 313.20 | 283.03 |
Other operating income | 0.43 | 0.85 | |||
Costs of manufacturing | - 153.11 | - 140.93 | |||
External services | -49.36 | -53.35 | |||
Gross profit | 122.15 | 120.10 | 125.69 | 111.17 | 89.59 |
Employee benefit expenses | -54.34 | -54.82 | |||
Total depreciation | -5.81 | -5.46 | |||
EBIT | 62.07 | 60.95 | 61.76 | 51.01 | 29.32 |
Other financial income | 0.11 | 0.56 | |||
Other financial expenses | -4.29 | -3.67 | |||
Pre-tax profit | 46.91 | 45.33 | 45.24 | 46.84 | 26.21 |
Income taxes | -10.58 | -6.34 | |||
Net earnings | 46.91 | 45.33 | 45.24 | 36.25 | 19.87 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 0.42 | 0.06 | |||
Intangible assets total | 0.42 | 0.06 | |||
Land and waters | 29.83 | 27.90 | |||
Machinery and equipment | 17.60 | 15.51 | |||
Tangible assets total | 47.42 | 43.42 | |||
Other receivables | 202.68 | 212.52 | 211.32 | ||
Investments total | 202.68 | 212.52 | 211.32 | ||
Long term receivables total | |||||
Semifinished products | 7.33 | 6.75 | |||
Raw materials and consumables | 22.34 | 15.77 | |||
Finished products/goods | 25.89 | 18.01 | |||
Inventories total | 55.56 | 40.53 | |||
Current trade debtors | 32.07 | 27.91 | |||
Current amounts owed by group member comp. | 29.00 | 5.55 | |||
Prepayments and accrued income | 0.86 | 1.19 | |||
Current other receivables | 2.94 | 2.08 | |||
Current deferred tax assets | 2.97 | 0.63 | |||
Short term receivables total | 67.84 | 37.35 | |||
Cash and bank deposits | 36.57 | 39.33 | |||
Cash and cash equivalents | 36.57 | 39.33 | |||
Balance sheet total (assets) | 202.68 | 212.52 | 211.32 | 207.81 | 160.69 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 163.21 | 167.23 | 167.29 | 16.70 | 16.70 |
Shares repurchased | 100.00 | ||||
Other reserves | -59.58 | 0.06 | |||
Retained earnings | -46.91 | -45.33 | -45.24 | 49.32 | 85.39 |
Profit of the financial year | 46.91 | 45.33 | 45.24 | 36.25 | 19.87 |
Shareholders equity total | 163.21 | 167.23 | 167.29 | 142.70 | 122.02 |
Provisions | 2.85 | 2.80 | |||
Non-current liabilities total | |||||
Current trade creditors | 7.83 | 9.43 | |||
Current owed to group member | 16.51 | 4.17 | |||
Short-term deferred tax liabilities | 5.86 | 0.82 | |||
Other non-interest bearing current liabilities | 31.81 | 21.25 | |||
Accruals and deferred income | 0.26 | 0.20 | |||
Current liabilities total | 62.27 | 35.87 | |||
Balance sheet total (liabilities) | 163.21 | 167.23 | 167.29 | 207.81 | 160.69 |
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.