Asp og Omegns Invest ApS
CVR number: 40253149
Kirketoft 84, Asp 7600 Struer
mail@aspinvst.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 415.33 | 376.64 | 411.85 | 425.79 | 414.76 |
| Other operating expenses | -6.02 | ||||
| Total depreciation | -74.44 | - 223.38 | - 240.93 | - 255.60 | - 255.60 |
| EBIT | 340.88 | 153.25 | 164.90 | 170.19 | 159.16 |
| Other financial income | 0.26 | 0.04 | 0.03 | ||
| Other financial expenses | -71.43 | -66.00 | -58.80 | -62.27 | - 116.85 |
| Pre-tax profit | 269.71 | 87.26 | 106.10 | 107.95 | 42.34 |
| Income taxes | -59.37 | -20.22 | -23.54 | -24.25 | -9.53 |
| Net earnings | 210.34 | 67.04 | 82.56 | 83.70 | 32.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 959.94 | 5 006.05 | 4 878.47 | 4 750.88 | 4 623.30 |
| Machinery and equipment | 898.47 | 799.27 | 854.88 | 726.86 | 598.85 |
| Tangible assets total | 5 858.41 | 5 805.32 | 5 733.35 | 5 477.74 | 5 222.14 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 12.13 | ||||
| Current other receivables | 683.97 | ||||
| Current deferred tax assets | 18.00 | 8.00 | 6.00 | ||
| Short term receivables total | 683.97 | 12.13 | 18.00 | 8.00 | 6.00 |
| Cash and bank deposits | 22.24 | 131.95 | 120.77 | 102.40 | |
| Cash and cash equivalents | 22.24 | 131.95 | 120.77 | 102.40 | |
| Balance sheet total (assets) | 6 564.62 | 5 949.39 | 5 751.34 | 5 606.51 | 5 330.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 059.50 | 2 059.50 | 2 059.50 | 2 059.50 | 2 059.50 |
| Retained earnings | 210.34 | 277.38 | 359.94 | 443.64 | |
| Profit of the financial year | 210.34 | 67.04 | 82.56 | 83.70 | 32.80 |
| Shareholders equity total | 2 269.84 | 2 336.88 | 2 419.44 | 2 503.14 | 2 535.95 |
| Provisions | 20.23 | 40.45 | 63.99 | 88.24 | 97.77 |
| Non-current loans from credit institutions | 2 938.39 | 2 649.28 | 2 403.38 | 2 285.16 | 1 781.87 |
| Non-current accruals and deferred income | 434.53 | 438.31 | 426.66 | 415.01 | 403.36 |
| Non-current other liabilities | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Non-current liabilities total | 3 447.92 | 3 162.59 | 2 905.04 | 2 775.17 | 2 260.23 |
| Current loans from credit institutions | 247.88 | 250.59 | 304.44 | 157.92 | 261.82 |
| Current trade creditors | 539.61 | 144.93 | 20.47 | 24.49 | 25.00 |
| Short-term deferred tax liabilities | 39.14 | ||||
| Other non-interest bearing current liabilities | 13.95 | 37.97 | 57.55 | 97.64 | |
| Accruals and deferred income | 52.14 | ||||
| Current liabilities total | 826.62 | 409.46 | 362.88 | 239.96 | 436.60 |
| Balance sheet total (liabilities) | 6 564.62 | 5 949.39 | 5 751.34 | 5 606.51 | 5 330.55 |
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.