ApS af 24.10.13 — Credit Rating and Financial Key Figures
CVR number: 39708647
Nørregårdsparken 73, Andrup 6705 Esbjerg Ø
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 626.17 | 205.76 | 339.12 | 96.73 | 1 379.88 |
| Employee benefit expenses | -20.00 | -45.80 | - 706.56 | ||
| Total depreciation | - 263.46 | - 296.78 | - 203.65 | -74.92 | -30.58 |
| Reduction in value of non-current assets | -36.96 | ||||
| EBIT | 362.70 | -91.02 | 115.47 | -60.95 | 642.74 |
| Other financial expenses | -43.38 | -47.83 | -46.06 | -39.26 | -43.24 |
| Pre-tax profit | 319.33 | - 138.85 | 69.41 | - 100.21 | 599.51 |
| Income taxes | -70.64 | 35.81 | -16.00 | 21.48 | - 131.88 |
| Net earnings | 248.68 | - 103.03 | 53.40 | -78.73 | 467.63 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 397.91 | 397.91 | |||
| Machinery and equipment | 378.90 | 309.15 | 105.50 | 30.58 | |
| Tangible assets total | 378.90 | 707.06 | 503.41 | 30.58 | |
| Holdings in group member companies | 44.97 | 44.97 | 44.97 | ||
| Investments total | 72.97 | 72.97 | 72.97 | 48.00 | 108.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 333.77 | 137.17 | 288.68 | 215.86 | 665.68 |
| Current amounts owed by group member comp. | 20.00 | 20.24 | 3.04 | ||
| Prepayments and accrued income | 5.02 | ||||
| Current other receivables | 253.00 | 434.54 | 1.03 | 449.27 | 891.10 |
| Current deferred tax assets | 12.26 | 66.07 | 66.07 | 106.36 | 48.43 |
| Short term receivables total | 619.03 | 658.02 | 363.84 | 771.49 | 1 605.21 |
| Cash and bank deposits | 142.54 | 70.67 | 132.53 | 5.31 | |
| Cash and cash equivalents | 142.54 | 70.67 | 132.53 | 5.31 | |
| Balance sheet total (assets) | 1 213.44 | 1 438.05 | 1 010.87 | 982.60 | 1 718.52 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 189.07 | 437.75 | 334.71 | 388.12 | 309.39 |
| Profit of the financial year | 248.68 | - 103.03 | 53.40 | -78.73 | 467.63 |
| Shareholders equity total | 487.75 | 384.71 | 438.12 | 359.39 | 827.02 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 24.39 | 127.65 | |||
| Advances received | 244.36 | ||||
| Current trade creditors | 17.23 | 92.16 | 10.00 | 34.34 | 117.32 |
| Current owed to participating | 583.54 | 654.69 | 559.08 | 552.85 | 545.75 |
| Short-term deferred tax liabilities | 96.73 | 75.94 | |||
| Other non-interest bearing current liabilities | 28.18 | 37.74 | 3.68 | 36.02 | 24.84 |
| Current liabilities total | 725.69 | 1 053.33 | 572.76 | 623.22 | 891.50 |
| Balance sheet total (liabilities) | 1 213.44 | 1 438.05 | 1 010.87 | 982.60 | 1 718.52 |
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.