ANKER ANDERSEN A/S — Credit Rating and Financial Key Figures
CVR number: 26661331
Anker Andersens Vej 1, Ølholm 7160 Tørring
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 24 917.22 | 31 226.39 | 40 297.30 | 54 396.52 | 120 238.01 |
Employee benefit expenses | -12 147.24 | -13 531.33 | -18 319.02 | -25 839.46 | -33 987.56 |
Total depreciation | - 472.62 | - 466.37 | - 552.94 | - 525.15 | -2 019.20 |
EBIT | 12 297.37 | 17 228.68 | 21 425.34 | 28 031.92 | 84 231.24 |
Other financial income | 247.81 | 253.81 | 124.36 | 268.54 | 1 241.40 |
Other financial expenses | - 138.24 | - 317.31 | - 289.00 | - 268.66 | -2 486.25 |
Net income from associates (fin.) | - 204.39 | 55.40 | |||
Pre-tax profit | 12 406.93 | 17 165.18 | 21 260.70 | 27 827.41 | 83 041.79 |
Income taxes | -2 736.36 | -3 777.09 | -4 688.68 | -6 182.62 | -18 269.31 |
Net earnings | 9 670.57 | 13 388.09 | 16 572.01 | 21 644.79 | 64 772.48 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 1 063.03 | 175.97 | 2.97 | 0.66 | |
Intangible rights | 246.03 | ||||
Intangible assets total | 1 063.03 | 175.97 | 249.00 | 0.66 | |
Land and waters | 1 201.00 | 30 567.40 | |||
Machinery and equipment | 422.72 | 1 241.11 | 1 919.16 | 5 993.06 | 7 191.41 |
Tangible assets total | 422.72 | 1 241.11 | 1 919.16 | 7 194.06 | 37 758.82 |
Other receivables | 1.50 | 1.50 | 18.00 | ||
Investments total | 1.50 | 1.50 | 18.00 | ||
Long term receivables total | |||||
Semifinished products | 1 690.03 | 2 893.83 | 2 654.91 | 8 355.97 | 1 360.84 |
Raw materials and consumables | 3 010.85 | 7 480.59 | 6 771.43 | 11 037.94 | 14 899.34 |
Finished products/goods | 579.75 | 743.33 | 1 666.14 | 1 175.95 | 3 569.51 |
Advance payments | 497.42 | 44.90 | |||
Inventories total | 5 280.63 | 11 117.74 | 11 589.91 | 20 614.75 | 19 829.68 |
Current trade debtors | 4 888.17 | 5 668.24 | 14 378.96 | 30 437.67 | 108 997.10 |
Current amounts owed by group member comp. | 4 775.41 | 1 343.44 | 406.44 | 140.95 | 124.79 |
Prepayments and accrued income | 236.64 | 299.58 | 412.45 | 642.09 | 644.55 |
Current other receivables | 3 684.72 | 5 024.42 | 4 082.39 | 5 248.96 | 37 920.68 |
Short term receivables total | 13 584.94 | 12 335.67 | 19 280.23 | 36 469.67 | 147 687.13 |
Cash and bank deposits | 1 881.38 | 12 081.20 | 9 993.00 | 1 335.82 | 283.22 |
Cash and cash equivalents | 1 881.38 | 12 081.20 | 9 993.00 | 1 335.82 | 283.22 |
Balance sheet total (assets) | 22 234.20 | 36 953.20 | 43 031.30 | 65 614.96 | 205 576.85 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 5 000.00 | 16 500.00 | 10 000.00 | 10 000.00 | 29 833.20 |
Other reserves | 317.99 | 144.99 | |||
Retained earnings | -1 733.50 | -8 389.92 | -4 856.85 | 1 639.60 | -6 548.81 |
Profit of the financial year | 9 670.57 | 13 388.09 | 16 572.01 | 21 644.79 | 64 772.48 |
Shareholders equity total | 13 755.06 | 22 143.15 | 22 215.17 | 33 784.39 | 88 556.88 |
Provisions | 1 863.77 | 3 343.30 | 2 609.62 | 2 749.37 | 13 273.90 |
Non-current accruals and deferred income | 750.31 | 7 325.81 | 11 500.65 | ||
Non-current other liabilities | 756.37 | -7 325.81 | -11 500.65 | ||
Non-current deferred tax liabilities | 1 800.61 | 413.82 | 2 815.72 | 6 414.96 | 12 280.49 |
Non-current liabilities total | 3 307.29 | 413.82 | 2 815.72 | 6 414.96 | 12 280.49 |
Current loans from credit institutions | 14 385.11 | ||||
Advances received | 6 731.65 | 44 228.59 | |||
Current trade creditors | 751.09 | 1 217.76 | 2 022.76 | 11 409.02 | 13 682.68 |
Other non-interest bearing current liabilities | 2 130.97 | 9 636.78 | 13 209.89 | 4 402.69 | 19 037.65 |
Accruals and deferred income | 426.02 | 198.38 | 158.14 | 122.89 | 131.57 |
Current liabilities total | 3 308.08 | 11 052.92 | 15 390.79 | 22 666.24 | 91 465.59 |
Balance sheet total (liabilities) | 22 234.20 | 36 953.20 | 43 031.30 | 65 614.96 | 205 576.85 |
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.