GERSTENBERG & AGGER A/S — Credit Rating and Financial Key Figures
CVR number: 67111311
Frydendalsvej 16, 1809 Frederiksberg C
info@gerstenbergs.com
tel: 43432028
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 398.73 | - 409.76 | -77.82 | 124.51 | 4 645.66 |
| Employee benefit expenses | -84.63 | - 250.25 | - 218.36 | - 201.96 | - 181.50 |
| Total depreciation | - 407.81 | - 308.81 | - 837.64 | ||
| EBIT | - 891.17 | - 968.82 | - 296.18 | -77.45 | 3 626.52 |
| Other financial income | 1 677.10 | 368.36 | 3.02 | 11.17 | 8.07 |
| Other financial expenses | - 126.90 | - 690.90 | -86.74 | - 137.08 | -14.80 |
| Net income from associates (fin.) | 360.18 | 2 043.88 | |||
| Pre-tax profit | 1 019.21 | 752.52 | - 379.90 | - 203.36 | 3 619.78 |
| Income taxes | - 232.55 | 133.84 | -53.00 | 237.64 | - 787.86 |
| Net earnings | 786.66 | 886.36 | - 432.90 | 34.28 | 2 831.92 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 197.50 | 718.19 | 1 464.52 | 2 512.93 | |
| Intangible assets total | 197.50 | 718.19 | 1 464.52 | 2 512.93 | |
| Land and waters | 6 850.22 | 6 442.41 | 2 442.41 | 2 442.41 | 2 482.27 |
| Buildings | 1 675.28 | ||||
| Tangible assets total | 6 850.22 | 6 442.41 | 2 442.41 | 2 442.41 | 4 157.56 |
| Holdings in group member companies | 6 902.68 | 20.40 | |||
| Participating interests | 456.12 | ||||
| Investments total | 7 358.81 | 20.40 | |||
| Non-curr. owed by particip. interest comp. | 306.11 | ||||
| Long term receivables total | 306.11 | ||||
| Inventories total | |||||
| Current trade debtors | 2.53 | 15.81 | 40.05 | 10.59 | |
| Current amounts owed by group member comp. | 262.32 | 20.15 | 335.36 | ||
| Current owed by particip. interest comp. | 15.16 | ||||
| Prepayments and accrued income | 24.96 | 14.20 | 7.92 | 7.75 | 4.86 |
| Current other receivables | 165.28 | 676.88 | 201.24 | 172.22 | 11.40 |
| Current deferred tax assets | 164.00 | 189.07 | 352.00 | 81.50 | |
| Short term receivables total | 467.73 | 857.62 | 414.03 | 592.18 | 443.70 |
| Other current investments | 9 615.81 | ||||
| Cash and bank deposits | 3 334.69 | 1 569.64 | 1 029.08 | 718.09 | 2 314.44 |
| Cash and cash equivalents | 12 950.50 | 1 569.64 | 1 029.08 | 718.09 | 2 314.44 |
| Balance sheet total (assets) | 28 130.87 | 9 587.85 | 5 350.04 | 6 286.00 | 6 915.69 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 500.00 | 367.50 | 400.00 | 400.00 | 400.00 |
| Asset revaluation reserve | 7 020.00 | 4 000.00 | |||
| Other reserves | 2 202.69 | 560.19 | 1 142.30 | 1 960.06 | 1 306.70 |
| Retained earnings | 8 835.59 | - 573.17 | - 301.43 | -1 552.09 | - 864.45 |
| Profit of the financial year | 786.66 | 886.36 | - 432.90 | 34.28 | 2 831.92 |
| Shareholders equity total | 20 344.94 | 5 240.88 | 807.98 | 842.25 | 3 674.18 |
| Provisions | 858.00 | ||||
| Non-current deferred tax liabilities | 2 220.51 | 2 280.78 | |||
| Non-current liabilities total | 2 220.51 | 2 280.78 | |||
| Current loans from credit institutions | 20.00 | 1.15 | |||
| Current trade creditors | 62.14 | 219.53 | 48.46 | 258.49 | 47.64 |
| Current owed to participating | 3 146.87 | 16.60 | |||
| Current owed to group member | 951.94 | ||||
| Short-term deferred tax liabilities | 5.24 | 220.51 | 8.16 | 832.32 | |
| Other non-interest bearing current liabilities | 196.24 | 233.67 | 2 508.41 | 2 659.37 | 310.96 |
| Accruals and deferred income | 325.00 | 1 375.88 | 1 975.88 | 2 525.88 | 2 050.59 |
| Current liabilities total | 4 707.42 | 2 066.20 | 4 542.06 | 5 443.75 | 3 241.52 |
| Balance sheet total (liabilities) | 28 130.87 | 9 587.85 | 5 350.04 | 6 286.00 | 6 915.69 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.