Avedøre Dækservice A/S — Credit Rating and Financial Key Figures
CVR number: 36693932
Kanalholmen 2 A, 2650 Hvidovre
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 315.43 | 9 566.29 | 10 258.95 | 11 423.97 | 12 864.53 |
| Employee benefit expenses | -5 614.44 | -5 836.87 | -6 258.95 | -6 947.92 | -7 224.22 |
| Total depreciation | - 130.98 | -68.04 | -47.73 | -82.98 | |
| EBIT | 1 570.02 | 3 661.38 | 3 952.27 | 4 476.05 | 5 557.33 |
| Other financial income | 39.89 | 66.36 | 45.00 | 57.26 | 131.52 |
| Other financial expenses | -23.70 | -8.92 | -9.89 | -4.56 | -3.43 |
| Pre-tax profit | 1 586.21 | 3 718.82 | 3 987.38 | 4 528.74 | 5 685.42 |
| Income taxes | - 351.09 | - 818.14 | - 877.22 | - 996.32 | -1 250.77 |
| Net earnings | 1 235.12 | 2 900.68 | 3 110.16 | 3 532.42 | 4 434.65 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 115.78 | 47.73 | 455.38 | ||
| Tangible assets total | 115.78 | 47.73 | 455.38 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 650.12 | 2 250.13 | 2 982.00 | 2 562.19 | 2 373.33 |
| Inventories total | 1 650.12 | 2 250.13 | 2 982.00 | 2 562.19 | 2 373.33 |
| Current trade debtors | 2 199.22 | 3 132.94 | 3 551.42 | 3 399.60 | 3 342.29 |
| Current amounts owed by group member comp. | 2 547.94 | 4 408.31 | 1 345.40 | 4 637.62 | 1 278.70 |
| Prepayments and accrued income | 45.41 | 30.66 | 41.22 | 47.41 | 43.39 |
| Current other receivables | 160.86 | 372.52 | 372.52 | ||
| Current deferred tax assets | 75.33 | 65.10 | 56.70 | 42.53 | 20.54 |
| Short term receivables total | 4 867.91 | 7 797.87 | 4 994.75 | 8 499.67 | 5 057.44 |
| Cash and bank deposits | 1 223.55 | 554.87 | 1 538.91 | 718.55 | 3 263.17 |
| Cash and cash equivalents | 1 223.55 | 554.87 | 1 538.91 | 718.55 | 3 263.17 |
| Balance sheet total (assets) | 7 857.35 | 10 650.61 | 9 515.67 | 11 780.41 | 11 149.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 4 500.00 | 2 000.00 | 5 000.00 | 6 868.07 | |
| Retained earnings | 3 155.03 | - 109.84 | 790.84 | -1 099.00 | -4 434.65 |
| Profit of the financial year | 1 235.12 | 2 900.68 | 3 110.16 | 3 532.42 | 4 434.65 |
| Shareholders equity total | 4 890.15 | 7 790.84 | 6 401.00 | 7 933.42 | 7 368.07 |
| Non-current liabilities total | |||||
| Current trade creditors | 717.46 | 681.22 | 1 004.53 | 1 393.32 | 1 116.95 |
| Short-term deferred tax liabilities | 356.00 | 807.91 | 868.82 | 982.15 | 1 228.79 |
| Other non-interest bearing current liabilities | 1 893.74 | 1 370.64 | 1 241.31 | 1 471.52 | 1 435.52 |
| Current liabilities total | 2 967.20 | 2 859.77 | 3 114.67 | 3 846.99 | 3 781.26 |
| Balance sheet total (liabilities) | 7 857.35 | 10 650.61 | 9 515.67 | 11 780.41 | 11 149.32 |
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.