ANF ENTERPRISES ApS — Credit Rating and Financial Key Figures
CVR number: 27587445
Skindergade 7, 1159 København K
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -2 068.81 | - 641.70 | -1 264.60 | -2 809.53 | -2 783.23 |
Employee benefit expenses | - 702.19 | - 800.60 | - 790.79 | -3 373.70 | - 808.35 |
Total depreciation | -3.00 | -17.32 | -60.29 | -60.29 | -60.29 |
EBIT | -2 774.00 | -1 459.63 | -2 115.69 | -6 243.52 | -3 651.87 |
Other financial income | 10 478.53 | 18 094.57 | 18 747.73 | 18 035.79 | 9 573.88 |
Other financial expenses | -5 796.24 | -10 167.70 | -14 465.24 | -13 981.23 | -3 628.55 |
Reduction non-current investment assets | -46 637.20 | ||||
Income from other inv. held as non-curr. assets | - 394.52 | -44.83 | 1 773.95 | ||
Net income from associates (fin.) | 6 516.89 | 35 032.72 | 58 246.77 | 24 546.92 | -10 833.23 |
Pre-tax profit | 8 030.67 | 41 455.14 | 62 187.53 | 22 357.97 | -55 176.97 |
Income taxes | - 369.65 | -1 440.06 | -1 853.53 | 555.47 | - 430.45 |
Net earnings | 7 661.01 | 40 015.08 | 60 333.99 | 22 913.44 | -55 607.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 15.00 | 1 348.04 | 1 842.76 | 1 832.47 | 1 772.17 |
Tangible assets total | 15.00 | 1 348.04 | 1 842.76 | 1 832.47 | 1 772.17 |
Holdings in group member companies | 41 434.94 | 28 604.55 | 68 560.17 | 74 029.63 | 52 919.28 |
Participating interests | 69 002.35 | 103 213.21 | 87 977.23 | 102 153.44 | 87 916.45 |
Investments total | 110 437.29 | 131 817.76 | 156 537.40 | 176 183.07 | 140 835.73 |
Non-curr. owed by group member comp. | 10 276.95 | 12 105.73 | 41 237.95 | 48 757.26 | 41 382.60 |
Non-curr. owed by particip. interest comp. | 58 222.26 | 61 380.12 | 64 582.14 | 62 102.41 | 57 876.61 |
Non-current loans receivable | 43 052.61 | 83 804.03 | 88 589.74 | 75 032.40 | 113 538.15 |
Non-current other receivables | 93 502.80 | 76 851.02 | 83 152.07 | 103 730.35 | 20 522.31 |
Long term receivables total | 205 054.63 | 234 140.90 | 277 561.89 | 289 622.42 | 233 319.66 |
Inventories total | |||||
Current amounts owed by group member comp. | 3 955.64 | 1 611.98 | 6 540.03 | ||
Current owed by particip. interest comp. | 11 302.47 | 14 565.63 | 20 986.67 | 37 890.74 | 15 078.62 |
Prepayments and accrued income | 112.19 | ||||
Current other receivables | 240.57 | 259.27 | 438.39 | 112.89 | 2 069.97 |
Current deferred tax assets | 95.46 | 43.91 | 9.02 | 654.12 | 286.14 |
Short term receivables total | 11 638.51 | 14 868.82 | 25 389.72 | 40 381.93 | 23 974.76 |
Other current investments | 35 341.09 | 45 013.02 | 38 312.68 | 40 694.95 | 28 671.22 |
Cash and bank deposits | 5 315.15 | 322.67 | 1 696.23 | 240.24 | 253.59 |
Cash and cash equivalents | 40 656.24 | 45 335.68 | 40 008.91 | 40 935.20 | 28 924.80 |
Balance sheet total (assets) | 367 801.67 | 427 511.20 | 501 340.68 | 548 955.08 | 428 827.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 57.20 | 4 000.00 | 2 600.00 | ||
Other reserves | 52 409.51 | 73 736.52 | 122 885.60 | 133 385.69 | 135 509.95 |
Retained earnings | 270 098.92 | 256 432.92 | 247 241.72 | 293 075.63 | 311 264.80 |
Profit of the financial year | 7 661.01 | 40 015.08 | 60 333.99 | 22 913.44 | -55 607.42 |
Shareholders equity total | 330 294.45 | 370 309.52 | 430 643.51 | 453 499.75 | 393 892.33 |
Provisions | 16.00 | 103.53 | |||
Non-current owed to group member | 12 785.27 | ||||
Non-current deferred tax liabilities | 201.03 | 17 144.83 | 19 091.35 | 44.08 | |
Non-current liabilities total | 12 986.30 | 17 144.83 | 19 091.35 | 44.08 | |
Current loans from credit institutions | 18 885.68 | 24 167.81 | 27 997.14 | 55 380.52 | 33 662.92 |
Current trade creditors | 193.42 | 37.01 | 1.07 | 3.14 | |
Current owed to participating | 5 168.15 | 4 423.63 | 5 072.20 | 856.35 | 1 006.26 |
Short-term deferred tax liabilities | 55.11 | 201.03 | 1 237.33 | 1 409.73 | 7.69 |
Other non-interest bearing current liabilities | 218.56 | 11 211.36 | 17 194.53 | 37 764.66 | 254.78 |
Current liabilities total | 24 520.92 | 40 040.84 | 51 502.28 | 95 411.25 | 34 934.80 |
Balance sheet total (liabilities) | 367 801.67 | 427 511.20 | 501 340.68 | 548 955.08 | 428 827.13 |
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.