Anderstrup Holstein A/S — Credit Rating and Financial Key Figures
CVR number: 37315036
Lyngbyvej 2, Lyngby 9520 Skørping
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 093.41 | 6 382.50 | 5 606.07 | 10 673.96 | 10 107.03 |
Employee benefit expenses | -3 726.86 | -3 511.17 | -3 318.01 | -3 424.70 | -4 836.11 |
Total depreciation | - 557.57 | - 974.17 | - 636.23 | - 891.31 | -1 082.08 |
EBIT | 1 808.98 | 1 897.16 | 1 651.83 | 6 357.95 | 4 188.84 |
Other financial income | 0.08 | 1.80 | 25.33 | 194.89 | |
Other financial expenses | - 196.63 | - 269.63 | - 137.32 | -97.91 | - 179.11 |
Net income from associates (fin.) | 496.38 | 244.05 | |||
Pre-tax profit | 1 612.42 | 1 627.53 | 1 516.31 | 6 781.75 | 4 448.67 |
Income taxes | - 370.89 | -45.20 | - 251.09 | - 382.14 | -1 059.24 |
Net earnings | 1 241.53 | 1 582.33 | 1 265.21 | 6 399.61 | 3 389.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 400.58 | 4.17 | 3.34 | 2.50 | 1.67 |
Intangible assets total | 400.58 | 4.17 | 3.34 | 2.50 | 1.67 |
Land and waters | 4 550.00 | ||||
Buildings | 3 687.16 | ||||
Machinery and equipment | 5 288.86 | 5 583.51 | 5 513.03 | 4 567.63 | |
Other tangible assets | 6 166.20 | ||||
Tangible assets total | 9 853.36 | 5 288.86 | 5 583.51 | 10 063.03 | 4 567.63 |
Participating interests | 2 059.62 | 2 624.31 | 3 120.69 | 3 364.74 | |
Other receivables | 3 394.00 | 3 394.00 | 3 268.00 | 3 150.00 | |
Investments total | 2 059.62 | 3 394.00 | 6 018.31 | 6 388.69 | 6 514.74 |
Non-current loans receivable | 2 419.99 | ||||
Non-current other receivables | 3 226.00 | 2 763.83 | |||
Long term receivables total | 3 226.00 | 2 419.99 | 2 763.83 | ||
Raw materials and consumables | 1 223.90 | 10 584.10 | 8 336.80 | 8 942.18 | |
Finished products/goods | 3 925.40 | 13 158.49 | |||
Inventories total | 5 149.30 | 13 158.49 | 10 584.10 | 8 336.80 | 8 942.18 |
Current trade debtors | 1 740.02 | 2 020.67 | 865.17 | 1 275.24 | 1 452.98 |
Prepayments and accrued income | 241.42 | 8.97 | 448.41 | ||
Current other receivables | 562.65 | 122.55 | 26.14 | 1 906.79 | |
Short term receivables total | 2 544.09 | 2 152.19 | 891.31 | 1 275.24 | 3 808.18 |
Cash and bank deposits | 1 086.76 | 884.07 | 4 680.63 | ||
Cash and cash equivalents | 1 086.76 | 884.07 | 4 680.63 | ||
Balance sheet total (assets) | 23 232.95 | 26 417.70 | 24 167.33 | 26 950.33 | 31 278.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 5 520.00 | 5 520.00 | 5 520.00 | 5 520.00 | 5 520.00 |
Shares repurchased | 201.83 | ||||
Other reserves | 496.38 | 740.43 | |||
Retained earnings | 4 446.59 | 5 688.13 | 7 270.46 | 8 039.29 | 14 194.85 |
Profit of the financial year | 1 241.53 | 1 582.33 | 1 265.21 | 6 399.61 | 3 389.43 |
Shareholders equity total | 11 409.95 | 12 790.46 | 14 055.67 | 20 455.28 | 23 844.72 |
Provisions | 1 503.70 | 1 548.90 | 1 605.90 | 1 011.00 | 1 064.00 |
Non-current loans from credit institutions | 1 188.86 | 1 305.29 | 433.19 | 391.88 | |
Non-current leasing loans | 490.67 | 949.83 | |||
Non-current trade creditors | 351.24 | 91.41 | |||
Non-current other liabilities | 2 000.00 | ||||
Non-current liabilities total | 4 030.77 | 1 396.69 | 949.83 | 433.19 | 391.88 |
Current loans from credit institutions | 1 288.02 | 5 048.86 | |||
Current trade creditors | 2 619.33 | 1 849.71 | 948.33 | 1 759.20 | 1 654.86 |
Short-term deferred tax liabilities | 162.09 | 244.04 | 222.24 | ||
Other non-interest bearing current liabilities | 2 381.18 | 3 783.08 | 6 445.51 | 3 047.61 | 4 101.17 |
Current liabilities total | 6 288.53 | 10 681.65 | 7 555.93 | 5 050.85 | 5 978.27 |
Balance sheet total (liabilities) | 23 232.95 | 26 417.70 | 24 167.33 | 26 950.33 | 31 278.87 |
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.