Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
BRØDRENE A. & O. JOHANSEN A/S — Credit Rating and Financial Key Figures
CVR number: 58210617
Rørvang 3, 2620 Albertslund
ao@ao.dk
tel: 70280101
Income statement (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 800.52 | 5 375.01 | 5 261.00 | 5 429.30 | 6 120.80 |
| Other operating income | 2.68 | 3.57 | 2.00 | 16.40 | 1.70 |
| Purchases during the financial year | -4 068.26 | -4 028.70 | -4 179.40 | -4 637.50 | |
| Costs of manufacturing | -3 683.85 | ||||
| External services | - 272.26 | - 318.52 | - 310.70 | - 331.10 | - 398.00 |
| Gross profit | 1 116.67 | 991.81 | 923.60 | 935.20 | 1 087.00 |
| Employee benefit expenses | - 429.85 | - 500.24 | - 518.30 | - 569.20 | - 653.00 |
| Total depreciation | - 100.50 | - 108.01 | - 113.10 | - 119.90 | - 141.40 |
| EBIT | 316.75 | 383.55 | 292.20 | 246.10 | 292.60 |
| Other financial income | 13.72 | 3.03 | 3.30 | 12.30 | 8.00 |
| Other financial expenses | -4.33 | -9.16 | -33.70 | -48.30 | -40.50 |
| Pre-tax profit | 326.14 | 377.43 | 261.80 | 210.10 | 260.10 |
| Income taxes | -72.32 | -82.96 | -55.70 | -46.70 | -59.40 |
| Net earnings | 253.82 | 294.47 | 206.10 | 163.40 | 200.70 |
Assets (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 89.29 | 112.34 | 127.60 | 170.50 | 199.00 |
| Goodwill | 412.03 | 499.69 | 508.50 | 757.50 | 760.90 |
| Intangible assets total | 501.32 | 612.03 | 636.10 | 928.00 | 959.90 |
| Buildings | 691.31 | 795.87 | 832.30 | 941.90 | 1 041.40 |
| Machinery and equipment | 10.35 | 13.61 | 15.50 | 15.20 | 12.70 |
| Other tangible assets | 269.47 | 305.52 | 321.80 | 345.80 | 364.30 |
| Tangible assets total | 971.13 | 1 115.00 | 1 169.60 | 1 302.90 | 1 418.40 |
| Other non-current investments | 0.25 | 0.28 | 0.20 | 0.20 | 0.20 |
| Investments total | 0.25 | 0.28 | 0.20 | 0.20 | 0.20 |
| Long term receivables total | |||||
| Inventories total | 580.48 | 865.95 | 757.40 | 814.50 | 896.60 |
| Current trade debtors | 491.69 | 636.44 | 542.80 | 608.20 | 696.60 |
| Prepayments and accrued income | 17.04 | 26.20 | 25.30 | 26.00 | |
| Current other receivables | 9.70 | 37.71 | 20.60 | 52.90 | 36.90 |
| Current deferred tax assets | 15.93 | ||||
| Short term receivables total | 518.43 | 690.08 | 589.60 | 686.40 | 759.50 |
| Cash and bank deposits | 136.95 | 34.97 | 89.50 | 55.40 | 61.40 |
| Cash and cash equivalents | 136.95 | 34.97 | 89.50 | 55.40 | 61.40 |
| Balance sheet total (assets) | 2 708.54 | 3 318.32 | 3 242.40 | 3 787.40 | 4 096.00 |
Equity and liabilities (mDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 |
| Other reserves | 123.51 | 138.36 | 97.40 | 72.30 | 101.50 |
| Retained earnings | 834.60 | 946.67 | 1 143.80 | 1 272.60 | 1 337.80 |
| Profit of the financial year | 253.82 | 294.47 | 206.10 | 163.40 | 200.70 |
| Shareholders equity total | 1 239.93 | 1 407.50 | 1 475.30 | 1 536.30 | 1 668.00 |
| Non-current loans from credit institutions | 188.76 | 418.01 | 398.70 | 643.60 | 548.00 |
| Non-current leasing loans | 53.47 | 56.84 | 66.40 | 93.70 | 113.50 |
| Non-current other liabilities | 1.50 | 11.10 | 10.40 | ||
| Non-current deferred tax liabilities | 52.19 | 64.61 | 70.10 | 83.20 | 94.50 |
| Non-current liabilities total | 295.91 | 539.46 | 535.20 | 831.60 | 766.40 |
| Current loans from credit institutions | 72.86 | 73.69 | 109.30 | 278.90 | 401.00 |
| Current leasing loans | 16.63 | 28.97 | 36.80 | 31.80 | 47.90 |
| Current trade creditors | 1 012.66 | 1 181.32 | 1 006.60 | 1 036.80 | 1 127.20 |
| Short-term deferred tax liabilities | 3.10 | 8.20 | 2.80 | ||
| Other non-interest bearing current liabilities | 67.79 | 80.64 | 75.60 | 63.30 | 82.20 |
| Current provisions | 2.75 | 6.74 | 0.50 | 0.50 | 0.50 |
| Current liabilities total | 1 172.70 | 1 371.36 | 1 231.90 | 1 419.50 | 1 661.60 |
| Balance sheet total (liabilities) | 2 708.54 | 3 318.32 | 3 242.40 | 3 787.40 | 4 096.00 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.