ANLAU ApS
CVR number: 27221262
Sct Knudsgade 24, 4100 Ringsted
mail@jobmaegleren.dk
www.jobmaegleren.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 801.31 | 640.05 | 882.44 | 244.36 | 304.04 |
| Employee benefit expenses | - 561.03 | - 535.80 | - 461.69 | - 562.63 | - 575.23 |
| Total depreciation | -26.03 | -26.03 | -61.58 | - 101.20 | -17.20 |
| EBIT | 214.26 | 78.22 | 359.17 | - 419.48 | - 288.39 |
| Other financial income | 16.49 | 34.66 | 44.49 | 102.41 | |
| Other financial expenses | -85.30 | -52.35 | -28.07 | -26.41 | |
| Pre-tax profit | 145.45 | 25.88 | 365.75 | - 401.40 | - 185.98 |
| Income taxes | -13.00 | -7.77 | -95.10 | 4.74 | 32.65 |
| Net earnings | 132.45 | 18.11 | 270.65 | - 396.66 | - 153.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 390.26 | 3 403.58 | 3 350.00 | ||
| Machinery and equipment | 8.00 | 8.00 | 68.80 | ||
| Tangible assets total | 3 398.26 | 3 411.58 | 3 350.00 | 68.80 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 62.50 | 19.10 | 93.33 | 84.38 | |
| Current deferred tax assets | 271.54 | 260.15 | 165.90 | 170.64 | 315.56 |
| Short term receivables total | 334.04 | 279.25 | 259.23 | 170.64 | 399.94 |
| Other current investments | 212.98 | 197.28 | 228.06 | 268.66 | 432.11 |
| Cash and bank deposits | 2 037.61 | 1 396.79 | |||
| Cash and cash equivalents | 212.98 | 197.28 | 228.06 | 2 306.27 | 1 828.89 |
| Balance sheet total (assets) | 3 945.28 | 3 888.11 | 3 837.29 | 2 476.91 | 2 297.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 30.00 | 100.00 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 2 426.97 | 2 459.42 | 2 420.33 | 2 632.07 | 2 174.41 |
| Profit of the financial year | 132.45 | 18.11 | 270.65 | - 396.66 | - 153.33 |
| Shareholders equity total | 2 714.42 | 2 702.53 | 2 873.17 | 2 419.31 | 2 207.08 |
| Non-current loans from credit institutions | 784.10 | 705.61 | 626.14 | ||
| Non-current liabilities total | 784.10 | 705.61 | 626.14 | ||
| Current loans from credit institutions | 292.65 | 219.58 | 174.10 | ||
| Current trade creditors | 18.90 | ||||
| Other non-interest bearing current liabilities | 135.21 | 260.40 | 163.88 | 57.60 | 90.55 |
| Current liabilities total | 446.76 | 479.98 | 337.98 | 57.60 | 90.55 |
| Balance sheet total (liabilities) | 3 945.28 | 3 888.11 | 3 837.29 | 2 476.91 | 2 297.63 |
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.