AALYKKE EJENDOMME A/S — Credit Rating and Financial Key Figures
CVR number: 10112567
Skolebakken 19, Fillerup 8300 Odder
tel: 79756960
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 929.45 | 3 246.74 | 3 249.56 | 2 777.85 | 2 959.18 |
| Employee benefit expenses | -1 342.51 | -1 397.07 | -1 323.73 | - 960.84 | -1 044.98 |
| Other operating expenses | -21.94 | ||||
| Total depreciation | - 335.88 | - 436.10 | - 506.00 | - 631.65 | - 584.13 |
| EBIT | 1 251.06 | 1 391.62 | 1 419.83 | 1 185.35 | 1 330.06 |
| Other financial income | 1.48 | 15.00 | 15.00 | ||
| Other financial expenses | -76.84 | -73.09 | -79.27 | -99.03 | -59.48 |
| Net income from associates (fin.) | 529.30 | 270.33 | 6.72 | 551.00 | 577.30 |
| Pre-tax profit | 1 705.00 | 1 588.86 | 1 347.29 | 1 652.32 | 1 862.87 |
| Income taxes | - 392.20 | - 368.37 | - 305.66 | - 371.05 | - 418.03 |
| Net earnings | 1 312.81 | 1 220.49 | 1 041.63 | 1 281.27 | 1 444.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 4 281.54 | 4 151.89 | 4 640.91 | 4 688.71 | 4 511.13 |
| Machinery and equipment | 103.89 | 1 109.79 | 1 843.52 | 1 721.54 | 1 691.49 |
| Tangible assets total | 4 385.44 | 5 261.68 | 6 484.43 | 6 410.24 | 6 202.62 |
| Participating interests | 696.74 | 608.10 | 347.38 | 841.31 | 460.20 |
| Investments total | 696.74 | 608.10 | 347.38 | 841.31 | 460.20 |
| Long term receivables total | |||||
| Finished products/goods | 92.49 | ||||
| Inventories total | 92.49 | ||||
| Current trade debtors | 84.10 | 111.75 | 61.42 | 56.79 | 55.72 |
| Current amounts owed by group member comp. | 632.08 | 200.02 | 368.24 | 66.40 | 1 042.29 |
| Current owed by particip. interest comp. | 10.77 | ||||
| Current other receivables | 409.62 | 312.03 | 1 050.00 | ||
| Short term receivables total | 726.94 | 311.77 | 839.28 | 435.22 | 2 148.01 |
| Balance sheet total (assets) | 5 809.12 | 6 181.55 | 7 671.09 | 7 686.78 | 8 903.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 009.00 | 1 009.00 | 1 009.00 | 1 009.00 | 1 009.00 |
| Shares repurchased | 800.00 | 200.00 | 400.00 | 1 000.00 | |
| Other reserves | 421.74 | 333.10 | 72.38 | 566.31 | 91.45 |
| Retained earnings | -59.24 | 1 142.21 | 2 223.42 | 2 771.12 | 3 527.25 |
| Profit of the financial year | 1 312.81 | 1 220.49 | 1 041.63 | 1 281.27 | 1 444.84 |
| Shareholders equity total | 3 484.31 | 3 904.80 | 4 746.43 | 5 627.70 | 7 072.53 |
| Provisions | 36.90 | 63.39 | 115.30 | 130.01 | 147.32 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1 318.88 | 835.20 | 1 644.66 | 1 034.19 | 641.71 |
| Advances received | 151.45 | 160.70 | 183.95 | 154.76 | 134.44 |
| Current trade creditors | 50.00 | 50.00 | 44.26 | 30.00 | 30.00 |
| Current owed to group member | 41.87 | 124.11 | |||
| Other non-interest bearing current liabilities | 767.58 | 1 167.46 | 936.49 | 668.25 | 753.21 |
| Current liabilities total | 2 287.92 | 2 213.36 | 2 809.36 | 1 929.06 | 1 683.46 |
| Balance sheet total (liabilities) | 5 809.12 | 6 181.55 | 7 671.09 | 7 686.78 | 8 903.32 |
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.