AAV DÆK AARHUS A/S — Credit Rating and Financial Key Figures
CVR number: 30696972
Sintrupvej 40, 8220 Brabrand
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 129.28 | 13 224.33 | 18 208.45 | 18 212.10 | 19 341.48 |
| Employee benefit expenses | -4 825.29 | -4 522.99 | -9 616.11 | -10 477.88 | -9 916.84 |
| Total depreciation | -1 417.59 | -1 851.80 | -2 070.69 | -1 989.19 | -2 019.33 |
| EBIT | 2 886.40 | 6 849.54 | 6 521.64 | 5 745.03 | 7 405.32 |
| Other financial income | 163.96 | 193.21 | 263.82 | 779.77 | 1 301.58 |
| Other financial expenses | - 522.30 | - 477.75 | - 327.77 | - 903.28 | - 746.02 |
| Pre-tax profit | 2 528.05 | 6 565.00 | 6 457.69 | 5 621.51 | 7 960.89 |
| Income taxes | - 527.96 | -1 472.22 | -1 418.02 | -1 286.00 | -1 789.44 |
| Net earnings | 2 000.09 | 5 092.78 | 5 039.67 | 4 335.51 | 6 171.44 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 183.33 | 154.75 | 126.17 | ||
| Intangible assets total | 183.33 | 154.75 | 126.17 | ||
| Land and waters | 1 589.98 | 1 507.44 | 1 424.90 | ||
| Buildings | 16.34 | 8.80 | 1.26 | 1 342.35 | 1 259.81 |
| Machinery and equipment | 6 119.82 | 6 061.05 | 5 026.21 | 5 006.49 | 6 929.68 |
| Tangible assets total | 7 726.15 | 7 577.29 | 6 452.36 | 6 348.85 | 8 189.49 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 4 597.78 | 5 279.40 | 16 325.68 | 10 592.79 | 5 885.42 |
| Inventories total | 4 597.78 | 5 279.40 | 16 325.68 | 10 592.79 | 5 885.42 |
| Current trade debtors | 3 339.15 | 5 185.83 | 3 778.82 | 6 457.41 | 7 761.33 |
| Current amounts owed by group member comp. | 6 564.25 | 7 508.88 | |||
| Prepayments and accrued income | 82.90 | 154.01 | 384.91 | 486.58 | 424.48 |
| Current other receivables | 631.97 | 1 298.34 | 12 703.58 | 16 918.04 | 16 231.56 |
| Short term receivables total | 10 618.26 | 14 147.06 | 16 867.32 | 23 862.02 | 24 417.37 |
| Other current investments | 25.67 | 46.00 | 46.00 | 46.00 | 46.00 |
| Cash and bank deposits | 1 166.11 | 1 002.86 | 1 476.96 | 33.35 | 1.07 |
| Cash and cash equivalents | 1 191.78 | 1 048.86 | 1 522.96 | 79.35 | 47.07 |
| Balance sheet total (assets) | 24 133.97 | 28 052.61 | 41 351.65 | 41 037.76 | 38 665.52 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 2 000.09 | 5 092.78 | 5 039.67 | 4 335.51 | 6 171.44 |
| Retained earnings | 4 759.52 | 1 666.83 | 1 719.95 | 2 424.10 | 588.17 |
| Profit of the financial year | 2 000.09 | 5 092.78 | 5 039.67 | 4 335.51 | 6 171.44 |
| Shareholders equity total | 9 759.70 | 12 852.39 | 12 799.28 | 12 095.13 | 13 931.06 |
| Provisions | 224.31 | 178.78 | 72.28 | 42.17 | 118.08 |
| Non-current other liabilities | 344.47 | ||||
| Non-current liabilities total | 344.47 | ||||
| Current loans from credit institutions | 490.43 | ||||
| Current trade creditors | 863.15 | 1 190.40 | 10 284.27 | 17 169.31 | 8 568.59 |
| Current owed to group member | 11 381.79 | 12 162.33 | 12 964.26 | 2 572.41 | 254.96 |
| Short-term deferred tax liabilities | 1 316.11 | 1 713.54 | |||
| Other non-interest bearing current liabilities | 1 905.02 | 1 324.24 | 5 231.57 | 7 842.64 | 13 588.87 |
| Current liabilities total | 14 149.96 | 14 676.97 | 28 480.09 | 28 900.46 | 24 616.39 |
| Balance sheet total (liabilities) | 24 133.97 | 28 052.61 | 41 351.65 | 41 037.76 | 38 665.52 |
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.