C.A.C. au2parts ApS — Credit Rating and Financial Key Figures
CVR number: 29827893
Sintrupvej 12 A, 8220 Brabrand
tel: 54820302
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 643.50 | 685.75 | 782.18 | 863.01 | 1 001.62 |
Other operating income | 5.92 | 6.94 | |||
Costs of manufacturing | - 599.07 | - 700.42 | |||
External services | -74.30 | -77.96 | |||
Gross profit | 147.18 | 159.03 | 179.71 | 195.55 | 230.18 |
Employee benefit expenses | - 168.55 | - 185.62 | |||
Total depreciation | -12.83 | -14.28 | |||
EBIT | -1.14 | 4.03 | 20.09 | 14.17 | 30.29 |
Other financial income | 1.88 | 2.22 | |||
Other financial expenses | -3.81 | -7.09 | |||
Pre-tax profit | -2.52 | 1.80 | 14.89 | 12.24 | 25.42 |
Income taxes | -3.12 | -5.94 | |||
Net earnings | -2.52 | 1.80 | 14.89 | 9.12 | 19.48 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 3.98 | 3.91 | |||
Intangible assets total | 3.98 | 3.91 | |||
Land and waters | 9.38 | 10.77 | |||
Buildings | 0.83 | 0.40 | |||
Machinery and equipment | 27.20 | 29.18 | |||
Tangible assets total | 37.41 | 40.35 | |||
Other receivables | 244.05 | 266.60 | 315.88 | 4.52 | 4.90 |
Investments total | 244.05 | 266.60 | 315.88 | 4.52 | 4.90 |
Long term receivables total | |||||
Finished products/goods | 164.70 | 179.97 | |||
Inventories total | 164.70 | 179.97 | |||
Current trade debtors | 116.53 | 125.80 | |||
Prepayments and accrued income | 1.87 | 1.57 | |||
Current other receivables | 4.99 | 4.40 | |||
Current deferred tax assets | 0.59 | 0.42 | |||
Short term receivables total | 123.98 | 132.19 | |||
Cash and bank deposits | 0.31 | 0.38 | |||
Cash and cash equivalents | 0.31 | 0.38 | |||
Balance sheet total (assets) | 244.05 | 266.60 | 315.88 | 334.88 | 361.71 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 70.27 | 72.07 | 86.96 | 7.35 | 8.06 |
Retained earnings | 2.52 | -1.80 | -14.89 | 82.64 | 100.02 |
Profit of the financial year | -2.52 | 1.80 | 14.89 | 9.12 | 19.48 |
Shareholders equity total | 70.27 | 72.07 | 86.96 | 99.11 | 127.56 |
Provisions | 0.85 | 0.59 | |||
Non-current loans from credit institutions | 3.25 | 2.99 | |||
Non-current leasing loans | 0.33 | 0.25 | |||
Non-current deferred tax liabilities | 1.07 | 0.07 | |||
Non-current liabilities total | 4.65 | 3.31 | |||
Current loans from credit institutions | 1.61 | 1.57 | |||
Current trade creditors | 36.24 | 37.71 | |||
Current owed to group member | 169.39 | 164.15 | |||
Other non-interest bearing current liabilities | 23.18 | 26.80 | |||
Accruals and deferred income | 0.71 | 0.61 | |||
Current liabilities total | 231.12 | 230.84 | |||
Balance sheet total (liabilities) | 70.27 | 72.07 | 86.96 | 335.74 | 362.30 |
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.