ADDITION GROUP ApS — Credit Rating and Financial Key Figures
CVR number: 25780043
Urnevænget 10, Kregme 3300 Frederiksværk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | 3.07 | ||||
| Gross profit | 3.07 | -24.86 | -3.00 | -7.99 | -11.21 |
| EBIT | -3.07 | -24.86 | -3.00 | -7.99 | -11.21 |
| Other financial income | 293.95 | 324.46 | 60.84 | 134.41 | 133.09 |
| Other financial expenses | -32.68 | -9.27 | - 243.33 | -50.65 | - 120.18 |
| Net income from associates (fin.) | 27.82 | 700.00 | 1 270.00 | 1 781.25 | |
| Pre-tax profit | 258.20 | 318.15 | 514.51 | 1 345.78 | 1 782.94 |
| Income taxes | -24.16 | -55.61 | 40.30 | 110.38 | -86.72 |
| Net earnings | 234.04 | 262.54 | 554.81 | 1 456.15 | 1 696.22 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 175.00 | 175.00 | 325.00 | 325.00 | 306.25 |
| Investments total | 175.00 | 175.00 | 325.00 | 325.00 | 306.25 |
| Non-current loans receivable | 137.83 | 137.83 | 137.83 | 87.83 | |
| Long term receivables total | 137.83 | 137.83 | 137.83 | 87.83 | |
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 095.48 | 792.67 | 1 693.68 | 2 881.96 | 3 814.47 |
| Current other receivables | 0.33 | 1.22 | 7.53 | 19.15 | 175.91 |
| Current deferred tax assets | 987.89 | 19.74 | 712.09 | ||
| Short term receivables total | 1 095.81 | 793.89 | 2 689.10 | 2 920.86 | 4 702.46 |
| Other current investments | 690.17 | 1 053.01 | 964.49 | 978.31 | 1 097.80 |
| Cash and bank deposits | 617.22 | 1 068.67 | 315.27 | 308.28 | 1 053.11 |
| Cash and cash equivalents | 1 307.39 | 2 121.69 | 1 279.75 | 1 286.60 | 2 150.91 |
| Balance sheet total (assets) | 2 578.20 | 3 228.41 | 4 431.69 | 4 670.29 | 7 247.45 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 135.00 | |
| Retained earnings | 1 370.49 | 1 490.13 | 1 634.87 | 2 067.69 | 3 388.84 |
| Profit of the financial year | 234.04 | 262.54 | 554.81 | 1 456.15 | 1 696.22 |
| Shareholders equity total | 1 854.54 | 2 117.07 | 2 557.49 | 3 895.84 | 5 470.06 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.00 | 3.00 | 3.00 | 3.38 | 3.39 |
| Current owed to participating | 622.88 | 721.14 | 763.70 | 863.90 | |
| Current owed to group member | 70.58 | 441.84 | |||
| Short-term deferred tax liabilities | 4.16 | 43.61 | 935.63 | 2.97 | 557.14 |
| Other non-interest bearing current liabilities | 645.94 | 214.43 | 4.40 | 352.97 | |
| Current liabilities total | 723.67 | 1 111.34 | 1 874.20 | 774.45 | 1 777.39 |
| Balance sheet total (liabilities) | 2 578.20 | 3 228.41 | 4 431.69 | 4 670.29 | 7 247.45 |
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.