AVN PLADETEKNIK A/S — Credit Rating and Financial Key Figures
CVR number: 24207277
Dalager 1, 2605 Brøndby
avn.hydraulik@avn.dk
tel: 43245500
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 751.03 | 19 776.36 | 17 727.12 | 21 532.27 | 24 315.25 |
Employee benefit expenses | -15 615.61 | -17 524.03 | -16 550.27 | -18 646.22 | -21 517.72 |
Total depreciation | - 116.42 | - 161.28 | - 227.94 | - 263.35 | - 285.55 |
EBIT | -1 981.01 | 2 091.04 | 948.91 | 2 622.71 | 2 511.97 |
Other financial income | 184.09 | 288.12 | 260.95 | 182.53 | 161.33 |
Other financial expenses | -82.90 | - 229.93 | - 131.69 | - 280.61 | - 345.05 |
Pre-tax profit | -1 879.82 | 2 149.24 | 1 078.17 | 2 524.62 | 2 328.26 |
Income taxes | 403.69 | - 476.47 | - 241.05 | - 571.18 | - 527.44 |
Net earnings | -1 476.13 | 1 672.77 | 837.13 | 1 953.44 | 1 800.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 676.72 | 829.60 | 835.62 | 796.42 | 1 082.72 |
Tangible assets total | 676.72 | 829.60 | 835.62 | 796.42 | 1 082.72 |
Other receivables | 530.66 | 530.66 | 530.66 | 530.66 | 530.66 |
Investments total | 530.66 | 530.66 | 530.66 | 530.66 | 530.66 |
Long term receivables total | |||||
Finished products/goods | 20 517.14 | 3 777.86 | 8 730.01 | 6 422.18 | 4 644.64 |
Inventories total | 20 517.14 | 3 777.86 | 8 730.01 | 6 422.18 | 4 644.64 |
Current trade debtors | 5 453.38 | 13 164.59 | 14 928.30 | 17 410.21 | 10 802.19 |
Current amounts owed by group member comp. | 41.13 | 17.94 | |||
Prepayments and accrued income | 382.01 | 122.40 | 267.12 | 226.64 | 195.21 |
Current other receivables | 113.91 | 22.60 | 46.49 | 40.63 | 112.59 |
Current deferred tax assets | 585.66 | 109.19 | 439.75 | 424.03 | 459.54 |
Short term receivables total | 6 534.95 | 13 418.77 | 15 722.79 | 18 101.51 | 11 587.48 |
Cash and bank deposits | 22 744.79 | 10 568.84 | 16 890.57 | 10 198.86 | 15 398.73 |
Cash and cash equivalents | 22 744.79 | 10 568.84 | 16 890.57 | 10 198.86 | 15 398.73 |
Balance sheet total (assets) | 51 004.26 | 29 125.73 | 42 709.65 | 36 049.63 | 33 244.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Shares repurchased | 1 000.00 | 750.00 | 750.00 | 1 000.00 | |
Retained earnings | 3 937.34 | 1 461.21 | 943.62 | 1 030.75 | 1 984.19 |
Profit of the financial year | -1 476.13 | 1 672.77 | 837.13 | 1 953.44 | 1 800.82 |
Shareholders equity total | 4 461.20 | 6 133.97 | 4 530.75 | 5 734.19 | 6 785.00 |
Non-current other liabilities | 1 223.86 | 1 668.89 | 1 611.61 | ||
Non-current deferred tax liabilities | 1 663.96 | 1 670.77 | |||
Non-current liabilities total | 1 223.86 | 1 668.89 | 1 611.61 | 1 663.96 | 1 670.77 |
Current loans from credit institutions | 0.06 | 51.43 | |||
Advances received | 16 193.87 | 3 697.50 | 15 905.13 | 7 047.66 | 9 615.16 |
Current trade creditors | 22 428.13 | 11 963.79 | 11 824.39 | 12 545.82 | 5 918.98 |
Current owed to group member | 818.32 | 930.21 | 1 033.22 | 499.76 | 302.00 |
Short-term deferred tax liabilities | 488.26 | 356.95 | 769.78 | 1 118.41 | |
Other non-interest bearing current liabilities | 5 055.23 | 4 731.32 | 7 447.60 | 7 788.46 | 7 782.48 |
Accruals and deferred income | 335.39 | ||||
Current liabilities total | 45 319.20 | 21 322.87 | 36 567.29 | 28 651.48 | 24 788.46 |
Balance sheet total (liabilities) | 51 004.26 | 29 125.73 | 42 709.65 | 36 049.63 | 33 244.23 |
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.