Aalborg Varme A/S — Credit Rating and Financial Key Figures
CVR number: 37271616
Norbis Park 100, Stae 9310 Vodskov
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 970.00 | 893.00 | 1 078.00 | 997.10 | 1 350.17 |
| Other operating income | 10.30 | 0.88 | |||
| Costs of manufacturing | - 794.65 | -1 146.63 | |||
| Gross profit | 262.00 | 235.00 | 213.00 | 202.45 | 203.53 |
| Costs of management | -46.33 | -51.12 | |||
| Costs of distribution | - 152.45 | - 140.94 | |||
| Other operating expenses | -3.90 | -0.41 | |||
| EBIT | -5.00 | -2.00 | 2.00 | 3.67 | 11.48 |
| Other financial income | 0.42 | 4.76 | |||
| Other financial expenses | -10.48 | -16.71 | |||
| Pre-tax profit | |||||
| Net earnings |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 230.34 | 230.35 | |||
| Buildings | 669.46 | 831.97 | |||
| Machinery and equipment | 17.23 | 21.77 | |||
| Advance payments and construction in progress | 141.75 | 228.74 | |||
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 1 058.77 | 1 312.83 | |||
| Holdings in group member companies | 0.01 | 0.01 | |||
| Other receivables | 1 288.00 | 1 236.00 | 1 366.00 | 0.00 | |
| Investments total | 1 288.00 | 1 236.00 | 1 366.00 | 0.01 | 0.01 |
| Non-current other receivables | 64.27 | 62.30 | |||
| Long term receivables total | 64.27 | 62.30 | |||
| Inventories total | |||||
| Current trade debtors | 168.85 | 212.43 | |||
| Current amounts owed by group member comp. | 27.76 | 40.38 | |||
| Prepayments and accrued income | 197.37 | ||||
| Current other receivables | 175.77 | 48.33 | |||
| Short term receivables total | 372.38 | 498.51 | |||
| Other current investments | 81.66 | ||||
| Cash and bank deposits | 8.68 | 151.29 | |||
| Cash and cash equivalents | 90.34 | 151.29 | |||
| Balance sheet total (assets) | 1 288.00 | 1 236.00 | 1 366.00 | 1 585.77 | 2 024.93 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 27.00 | 27.00 | 27.00 | 35.00 | 35.00 |
| Retained earnings | -8.49 | -8.49 | |||
| Shareholders equity total | 27.00 | 27.00 | 27.00 | 26.51 | 26.51 |
| Provisions | 60.55 | 58.57 | |||
| Non-current loans from credit institutions | 457.63 | 753.63 | |||
| Non-current advances received | 460.70 | 347.40 | |||
| Non-current deferred tax liabilities | 141.31 | 154.87 | |||
| Non-current liabilities total | 1 059.63 | 1 255.90 | |||
| Current loans from credit institutions | 8.62 | 13.10 | |||
| Current trade creditors | 98.19 | 95.24 | |||
| Current owed to group member | 263.47 | 538.91 | |||
| Other non-interest bearing current liabilities | 38.41 | 3.08 | |||
| Accruals and deferred income | 30.40 | 33.62 | |||
| Current liabilities total | 439.09 | 683.95 | |||
| Balance sheet total (liabilities) | 27.00 | 27.00 | 27.00 | 1 585.77 | 2 024.93 |
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.