AXICODE A/S — Credit Rating and Financial Key Figures
CVR number: 71770028
Jernbanegade 6, 3390 Hundested
info@axicode.dk
tel: 70206820
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 026.51 | 3 464.81 | 4 733.83 | 3 757.65 | 4 349.09 |
| Employee benefit expenses | -3 289.56 | -3 245.43 | -3 150.04 | -3 631.12 | -3 578.09 |
| Total depreciation | - 317.73 | - 384.11 | - 279.12 | - 205.19 | - 205.34 |
| EBIT | 419.22 | - 164.73 | 1 304.67 | -78.66 | 565.65 |
| Other financial income | 219.43 | 308.09 | 1 648.54 | 105.51 | 51.82 |
| Other financial expenses | -8.88 | -5.11 | -14.16 | - 178.96 | - 119.48 |
| Pre-tax profit | 629.77 | 138.25 | 2 939.05 | - 152.11 | 497.99 |
| Income taxes | - 151.05 | -81.66 | - 679.43 | - 116.57 | |
| Net earnings | 478.71 | 56.59 | 2 259.63 | - 152.11 | 381.42 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 907.87 | 751.57 | 595.26 | 438.95 | 282.64 |
| Machinery and equipment | 630.69 | 336.73 | 213.22 | 101.75 | 306.03 |
| Tangible assets total | 1 538.56 | 1 088.30 | 808.47 | 540.70 | 588.68 |
| Investments total | |||||
| Non-current other receivables | 133.13 | 133.13 | 133.13 | 133.13 | 133.13 |
| Long term receivables total | 133.13 | 133.13 | 133.13 | 133.13 | 133.13 |
| Finished products/goods | 773.28 | 703.66 | 575.93 | 857.27 | 678.65 |
| Inventories total | 773.28 | 703.66 | 575.93 | 857.27 | 678.65 |
| Current trade debtors | 693.82 | 677.62 | 1 199.04 | 1 067.49 | 1 179.65 |
| Prepayments and accrued income | 63.90 | 95.06 | 177.44 | 113.21 | 68.57 |
| Current other receivables | 73.24 | 91.06 | 213.71 | 223.28 | 230.11 |
| Short term receivables total | 830.96 | 863.73 | 1 590.19 | 1 403.98 | 1 478.33 |
| Other current investments | 1 080.19 | 2 437.99 | 4 212.69 | 2 858.69 | 2 466.84 |
| Cash and bank deposits | 1 417.22 | 1 739.02 | 1 354.72 | 1 136.23 | 1 408.75 |
| Cash and cash equivalents | 2 497.41 | 4 177.01 | 5 567.41 | 3 994.92 | 3 875.59 |
| Balance sheet total (assets) | 5 773.35 | 6 965.83 | 8 675.14 | 6 930.00 | 6 754.38 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 750.00 | 750.00 | 750.00 | 750.00 | 750.00 |
| Shares repurchased | 300.00 | 50.00 | 1 500.00 | ||
| Retained earnings | 2 876.89 | 3 305.60 | 1 862.19 | 4 121.82 | 3 969.71 |
| Profit of the financial year | 478.71 | 56.59 | 2 259.63 | - 152.11 | 381.42 |
| Shareholders equity total | 4 405.60 | 4 162.19 | 6 371.82 | 4 719.71 | 5 101.13 |
| Non-current deferred tax liabilities | 155.15 | 63.67 | 651.25 | 108.54 | |
| Non-current liabilities total | 155.15 | 63.67 | 651.25 | 108.54 | |
| Advances received | 81.73 | 139.44 | 5.75 | 51.50 | 6.21 |
| Current trade creditors | 149.96 | 473.61 | 223.57 | 281.06 | 173.41 |
| Current owed to participating | 127.19 | 80.97 | 96.58 | 121.22 | 297.00 |
| Current owed to group member | 100.30 | 108.86 | 55.77 | 1 033.22 | 441.64 |
| Other non-interest bearing current liabilities | 741.40 | 1 925.10 | 1 233.57 | 723.29 | 576.45 |
| Accruals and deferred income | 12.00 | 12.00 | 36.84 | 50.00 | |
| Current liabilities total | 1 212.60 | 2 739.97 | 1 652.07 | 2 210.30 | 1 544.71 |
| Balance sheet total (liabilities) | 5 773.35 | 6 965.83 | 8 675.14 | 6 930.00 | 6 754.38 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.