EDC POUL ERIK BECH AROS, AARHUS N A/S — Credit Rating and Financial Key Figures
CVR number: 35630678
Skanderborgvej 189, 8260 Viby J
rma@edc.dk
tel: 87472030
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 414.35 | 3 563.30 | 3 291.38 | 2 427.19 | 2 401.52 |
| Employee benefit expenses | -2 367.96 | -2 359.89 | -2 360.01 | -2 163.87 | -1 941.82 |
| Total depreciation | - 132.64 | - 134.24 | - 145.62 | - 148.91 | - 147.31 |
| EBIT | 913.75 | 1 069.17 | 785.75 | 114.41 | 312.39 |
| Other financial income | 0.12 | 2.91 | |||
| Other financial expenses | -7.49 | -7.78 | -0.30 | -10.73 | -0.14 |
| Pre-tax profit | 906.38 | 1 061.39 | 785.45 | 103.68 | 315.16 |
| Income taxes | - 201.27 | - 235.50 | - 172.33 | -25.88 | -68.09 |
| Net earnings | 705.12 | 825.89 | 613.12 | 77.79 | 247.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 550.96 | 418.31 | 285.67 | 153.03 | 20.39 |
| Intangible assets total | 550.96 | 418.31 | 285.67 | 153.03 | 20.39 |
| Machinery and equipment | 17.58 | 34.23 | 17.96 | 3.29 | |
| Tangible assets total | 17.58 | 34.23 | 17.96 | 3.29 | |
| Other receivables | 46.55 | 49.99 | 51.52 | 53.09 | 58.65 |
| Investments total | 46.55 | 49.99 | 51.52 | 53.09 | 58.65 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 249.39 | 188.17 | 162.65 | 236.56 | 193.03 |
| Current amounts owed by group member comp. | 2 059.03 | 2 695.83 | 2 164.23 | 1 175.75 | 1 561.68 |
| Current other receivables | 479.15 | 65.71 | 1.07 | ||
| Short term receivables total | 2 308.42 | 3 363.16 | 2 392.59 | 1 412.32 | 1 755.78 |
| Balance sheet total (assets) | 2 905.92 | 3 849.04 | 2 764.01 | 1 636.40 | 1 838.11 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 705.12 | 825.89 | 613.12 | 77.79 | 247.07 |
| Retained earnings | - 455.12 | - 575.88 | - 363.12 | 172.21 | 2.93 |
| Profit of the financial year | 705.12 | 825.89 | 613.12 | 77.79 | 247.07 |
| Shareholders equity total | 1 455.12 | 1 575.89 | 1 363.12 | 827.79 | 997.07 |
| Provisions | 78.00 | 96.00 | 70.00 | 38.00 | 5.00 |
| Non-current other liabilities | 37.49 | 42.49 | 8.79 | ||
| Non-current deferred tax liabilities | 8.74 | 8.88 | |||
| Non-current liabilities total | 37.49 | 42.49 | 8.79 | 8.74 | 8.88 |
| Advances received | 98.23 | 254.26 | 200.33 | 197.53 | 80.94 |
| Current trade creditors | 104.65 | 125.31 | 93.45 | 172.38 | 122.95 |
| Current owed to group member | 98.25 | 0.10 | |||
| Short-term deferred tax liabilities | 187.27 | 217.50 | 198.33 | 57.89 | 101.09 |
| Other non-interest bearing current liabilities | 945.17 | 1 439.34 | 829.98 | 309.06 | 522.07 |
| Accruals and deferred income | 25.00 | ||||
| Current liabilities total | 1 335.32 | 2 134.66 | 1 322.09 | 761.87 | 827.16 |
| Balance sheet total (liabilities) | 2 905.92 | 3 849.04 | 2 764.01 | 1 636.40 | 1 838.11 |
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.