I.E. ANDERSEN GRAVØRFIRMA & STEMPELFABRIK ApS — Credit Rating and Financial Key Figures
CVR number: 28893337
Grønnegade 14, 5000 Odense C
tel: 66111186
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 114.91 | 4 124.82 | 3 940.11 | 4 211.64 | 4 172.17 |
| Employee benefit expenses | -2 635.59 | -2 586.95 | -2 637.08 | -2 788.29 | -2 725.67 |
| Total depreciation | -82.85 | -82.85 | -66.45 | -37.39 | -23.87 |
| EBIT | 1 396.47 | 1 455.01 | 1 236.58 | 1 385.95 | 1 422.63 |
| Other financial income | 94.64 | 85.43 | 69.78 | 25.65 | 47.81 |
| Other financial expenses | -82.36 | -92.53 | -52.14 | -34.19 | -54.84 |
| Pre-tax profit | 1 408.76 | 1 447.91 | 1 254.21 | 1 377.41 | 1 415.60 |
| Income taxes | - 310.38 | - 324.10 | - 276.81 | - 303.57 | - 314.37 |
| Net earnings | 1 098.38 | 1 123.81 | 977.40 | 1 073.85 | 1 101.23 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 239.66 | 156.81 | 90.36 | 52.96 | 29.09 |
| Tangible assets total | 239.66 | 156.81 | 90.36 | 52.96 | 29.09 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 368.68 | 429.58 | 416.78 | 397.46 | 422.60 |
| Inventories total | 368.68 | 429.58 | 416.78 | 397.46 | 422.60 |
| Current trade debtors | 808.32 | 752.31 | 742.43 | 761.22 | 742.85 |
| Current amounts owed by group member comp. | 2 403.11 | 2 271.16 | 1 202.86 | 651.54 | 173.87 |
| Current other receivables | 0.04 | 0.04 | |||
| Current deferred tax assets | 4.61 | 6.72 | 7.09 | ||
| Short term receivables total | 3 211.43 | 3 023.47 | 1 949.90 | 1 419.52 | 923.85 |
| Cash and bank deposits | 968.38 | 1 884.43 | 990.98 | 1 858.61 | 2 560.24 |
| Cash and cash equivalents | 968.38 | 1 884.43 | 990.98 | 1 858.61 | 2 560.24 |
| Balance sheet total (assets) | 4 788.16 | 5 494.29 | 3 448.01 | 3 728.55 | 3 935.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 098.38 | 1 123.81 | 977.40 | 1 073.85 | 1 101.23 |
| Retained earnings | -1 098.38 | -1 123.81 | - 977.40 | -1 073.85 | -1 101.23 |
| Profit of the financial year | 1 098.38 | 1 123.81 | 977.40 | 1 073.85 | 1 101.23 |
| Shareholders equity total | 1 223.38 | 1 248.81 | 1 102.40 | 1 198.85 | 1 226.23 |
| Provisions | 5.26 | 2.23 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 63.41 | ||||
| Advances received | 88.47 | 64.42 | |||
| Current trade creditors | 156.24 | 126.76 | 132.40 | 92.73 | 79.61 |
| Current owed to group member | 2 814.22 | 2 827.76 | 1 178.24 | 1 343.17 | 1 453.91 |
| Short-term deferred tax liabilities | 283.65 | 305.67 | 314.74 | ||
| Other non-interest bearing current liabilities | 589.05 | 1 288.73 | 687.91 | 699.65 | 796.87 |
| Current liabilities total | 3 559.52 | 4 243.25 | 2 345.60 | 2 529.70 | 2 709.55 |
| Balance sheet total (liabilities) | 4 788.16 | 5 494.29 | 3 448.01 | 3 728.55 | 3 935.78 |
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.