ANKER HANSEN & CO. A/S
CVR number: 11573347
Kalvøvej 3, 3600 Frederikssund
tel: 47310075
Income statement (mDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 307.64 | 448.94 | 314.20 | 337.37 |
| Other operating income | 0.07 | 0.03 | 0.03 | 0.00 |
| Costs of manufacturing | - 281.11 | - 409.99 | ||
| External services | -6.49 | -9.06 | - 290.05 | - 309.81 |
| Gross profit | 20.05 | 29.89 | 13.77 | 15.35 |
| Employee benefit expenses | -10.92 | -11.41 | -12.38 | -11.92 |
| Total depreciation | -0.22 | -0.24 | -0.18 | -0.21 |
| EBIT | 8.97 | 18.26 | 1.24 | 3.22 |
| Other financial income | 0.30 | 0.44 | 0.40 | 0.17 |
| Other financial expenses | -0.18 | -0.10 | -0.09 | -0.16 |
| Pre-tax profit | 9.10 | 18.61 | 1.55 | 3.23 |
| Income taxes | -2.00 | -4.10 | -0.34 | -0.71 |
| Net earnings | 7.09 | 14.51 | 1.21 | 2.52 |
Assets (mDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 0.29 | 0.48 | 0.30 | 0.96 |
| Tangible assets total | 0.29 | 0.48 | 0.30 | 0.96 |
| Other non-current investments | 0.00 | |||
| Other receivables | 0.27 | 0.28 | 0.29 | 0.30 |
| Investments total | 0.27 | 0.28 | 0.29 | 0.30 |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 83.93 | 90.37 | 86.57 | 128.65 |
| Prepayments and accrued income | 0.06 | 0.10 | 0.10 | 0.23 |
| Current other receivables | 34.22 | 37.72 | 36.46 | 25.37 |
| Current deferred tax assets | 0.64 | 1.32 | 1.36 | |
| Short term receivables total | 118.85 | 129.51 | 124.49 | 154.26 |
| Cash and bank deposits | 9.71 | 47.05 | 3.66 | 25.37 |
| Cash and cash equivalents | 9.71 | 47.05 | 3.66 | 25.37 |
| Balance sheet total (assets) | 129.12 | 177.33 | 128.75 | 180.88 |
Equity and liabilities (mDKK)
| 2016 | 2017 | 2018 | 2019 | |
|---|---|---|---|---|
| Share capital | 0.90 | 0.90 | 0.90 | 0.90 |
| Shares repurchased | 9.00 | |||
| Other reserves | 0.00 | |||
| Retained earnings | 23.25 | 21.34 | 35.85 | 37.06 |
| Profit of the financial year | 7.09 | 14.51 | 1.21 | 2.52 |
| Shareholders equity total | 31.25 | 45.75 | 37.96 | 40.48 |
| Provisions | 7.34 | 11.44 | 11.78 | 8.44 |
| Non-current liabilities total | ||||
| Advances received | 42.72 | 36.17 | 18.77 | 60.86 |
| Current trade creditors | 43.23 | 72.42 | 53.69 | 56.03 |
| Short-term deferred tax liabilities | 3.34 | |||
| Other non-interest bearing current liabilities | 4.59 | 11.55 | 6.55 | 11.73 |
| Current liabilities total | 90.54 | 120.14 | 79.00 | 131.96 |
| Balance sheet total (liabilities) | 129.12 | 177.33 | 128.75 | 180.88 |
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.