ANTOAX A/S — Credit Rating and Financial Key Figures
CVR number: 28310889
Rørvangsvej 30, 4300 Holbæk
Income statement (mDKK)
2016 | 2017 | 2018 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 616.75 | 613.89 | 713.21 |
| Other operating income | 2.32 | 0.54 | 1.44 |
| Costs of manufacturing | - 228.09 | - 242.97 | - 295.49 |
| Gross profit | 388.66 | 370.93 | 417.72 |
| Costs of management | -61.72 | -51.72 | -58.61 |
| Costs of distribution | - 149.50 | - 200.39 | - 261.84 |
| EBIT | 179.75 | 119.36 | 98.71 |
| Other financial income | 29.01 | 8.64 | 31.06 |
| Other financial expenses | -7.25 | -60.73 | -4.64 |
| Pre-tax profit | 201.51 | 67.27 | 125.12 |
| Income taxes | -46.58 | -16.94 | -26.17 |
| Net earnings | 154.93 | 50.33 | 98.95 |
Assets (mDKK)
2016 | 2017 | 2018 | |
|---|---|---|---|
| Development expenditure | 153.58 | 381.24 | 413.54 |
| Intangible assets total | 153.58 | 381.24 | 413.54 |
| Land and waters | 174.53 | 160.44 | 152.14 |
| Buildings | 59.94 | 38.85 | 37.93 |
| Machinery and equipment | 11.16 | 12.42 | 11.41 |
| Tangible assets total | 245.62 | 211.71 | 201.48 |
| Investments total | |||
| Long term receivables total | |||
| Raw materials and consumables | 13.09 | 19.18 | 19.18 |
| Finished products/goods | 80.69 | 79.25 | 84.40 |
| Inventories total | 93.78 | 98.43 | 103.58 |
| Current trade debtors | 77.38 | 91.00 | 157.27 |
| Current amounts owed by group member comp. | 5.68 | 4.76 | 13.72 |
| Prepayments and accrued income | 2.08 | 2.97 | 3.47 |
| Current other receivables | 2.97 | 4.47 | 6.48 |
| Current deferred tax assets | 1.89 | 4.41 | 1.12 |
| Short term receivables total | 90.00 | 107.60 | 182.06 |
| Other current investments | 29.38 | 33.69 | 173.33 |
| Cash and bank deposits | 661.35 | 570.30 | 403.34 |
| Cash and cash equivalents | 690.73 | 603.99 | 576.68 |
| Balance sheet total (assets) | 1 273.70 | 1 402.97 | 1 477.34 |
Equity and liabilities (mDKK)
2016 | 2017 | 2018 | |
|---|---|---|---|
| Share capital | 0.53 | 0.53 | 0.53 |
| Retained earnings | 487.74 | 602.13 | 565.01 |
| Profit of the financial year | 154.93 | 50.33 | 98.95 |
| Minority interest (BS) | 290.53 | 289.38 | 294.46 |
| Shareholders equity total | 933.73 | 942.37 | 958.96 |
| Provisions | 42.95 | 60.52 | 80.15 |
| Non-current loans from credit institutions | 66.24 | 239.24 | 221.62 |
| Non-current liabilities total | 66.24 | 239.24 | 221.62 |
| Current loans from credit institutions | 14.97 | 16.61 | 17.59 |
| Current trade creditors | 50.00 | 23.36 | 33.34 |
| Current owed to participating | 0.74 | 7.98 | 17.27 |
| Current owed to group member | 44.92 | ||
| Short-term deferred tax liabilities | 0.25 | 0.43 | 0.97 |
| Other non-interest bearing current liabilities | 50.49 | 50.50 | 68.17 |
| Accruals and deferred income | 69.43 | 61.97 | 79.27 |
| Current liabilities total | 230.79 | 160.84 | 216.61 |
| Balance sheet total (liabilities) | 1 273.70 | 1 402.97 | 1 477.34 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.