Annual Results Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
1,536.30
1,475.30
1,407.50
1,239.93
1,030.25
870.30
Shareholder's Funds
1,536.30
1,475.30
1,407.50
1,239.93
1,030.25
870.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
954.30
544.89
520.67
278.25
304.53
525.26
Secured Loans
954.30
544.89
520.67
278.25
304.53
525.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
83.20
70.10
64.61
52.19
52.58
58.50
Other Long Term Liabilities
188
136.45
121.45
107.16
131.33
122.01
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
31.86
9.92
Total Non-Current Liabilities
831.60
535.16
539.46
295.91
330.61
337.36
Current Liabilities
Trade Payables
1,036.80
1,006.63
1,181.32
1,012.66
826.42
704.65
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
31.86
9.92
Total Current Liabilities
1,419.50
1,231.91
1,371.36
1,172.70
1,022.36
1,099.01
Total Liabilities
3,787.40
3,242.36
3,318.32
2,708.54
2,383.22
2,306.68
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
1,942.60
1,812.65
1,717.41
1,517.14
1,358.89
1,331.66
Less: Accumulated Depreciation
639.70
643.05
602.41
546.01
505.82
452.23
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
1,302.90
1,169.60
1,115.00
971.13
853.06
879.43
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
0.20
0.25
0.28
0.25
0.00
0.00
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Assets
2,231.10
1,805.91
1,727.31
1,472.69
1,320.04
1,349.22
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
814.50
757.41
865.95
580.48
478.00
458.97
Sundry Debtors
608.20
542.79
636.44
491.69
428.43
395.11
Cash and Bank
55.40
89.50
34.97
136.95
133.22
80.41
Other Current Assets
1,531.00
1,410.28
1,569.49
1,218.81
1,063.18
943.45
Short Term Loans and Advances
52.90
20.57
32.13
9.70
23.52
8.96
Total Current Assets
1,556.30
1,436.45
1,591.01
1,235.85
1,063.18
957.46
Net Current Assets (Including Current Investments)
136.80
204.54
219.65
63.16
40.82
-141.55
Total Current Assets Excluding Current Investments
1,556.30
1,436.45
1,591.01
1,235.85
1,063.18
957.46
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
3,787.40
3,242.36
3,318.32
2,708.54
2,383.22
2,306.68
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
954.30
544.89
520.67
278.25
304.53
525.26
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is 61.42% vs -4.62% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 37.78% vs 12.35% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 11.40% vs 4.90% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is -20.00% vs -10.71% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 8.34% vs -9.71% in Dec 2023
Compare Balance Sheet Results of Brødrene A&O Johansen A/S
Figures in Million
Consolidated - Balance Sheet Results
Change(DKK)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
1,536.30
192.24
1,344.06
699.16%
Shareholder's Funds
1,536.30
192.24
1,344.06
699.16%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
954.30
4.91
949.39
19,335.85%
Secured Loans
954.30
4.91
949.39
19,335.85%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
83.20
9.98
73.22
733.67%
Other Long Term Liabilities
188.00
11.13
176.87
1,589.13%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
831.60
11.13
820.47
7,371.70%
Current Liabilities
Trade Payables
1,036.80
22.81
1,013.99
4,445.37%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
0
0.00
0.00%
Total Current Liabilities
1,419.50
57.42
1,362.08
2,372.14%
Total Liabilities
3,787.40
260.78
3,526.62
1,352.34%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
1,942.60
135.41
1,807.19
1,334.61%
Less: Accumulated Depreciation
639.70
72.51
567.19
782.22%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
1,302.90
62.90
1,240.00
1,971.38%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
0.20
0
0.20
0.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
2,231.10
115.98
2,115.12
1,823.69%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
814.50
29.19
785.31
2,690.34%
Sundry Debtors
608.20
70.14
538.06
767.12%
Cash and Bank
55.40
40.79
14.61
35.82%
Other Current Assets
1,531.00
140.18
1,390.82
992.17%
Short Term Loans and Advances
52.90
0.06
52.84
88,066.67%
Total Current Assets
1,556.30
144.80
1,411.50
974.79%
Net Current Assets (Including Current Investments)
136.80
87.39
49.41
56.54%
Total Current Assets Excluding Current Investments
1,556.30
144.80
1,411.50
974.79%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
3,787.40
260.78
3,526.62
1,352.34%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
954.30
4.91
949.39
19,335.85%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 643.60 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 61.42% vs -4.62% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 188.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 37.78% vs 12.35% in Dec 2023
Annual - Fixed Assets
Fixed Assets 1,302.90 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 11.40% vs 4.90% in Dec 2023
Annual - Investments
Investments 0.20 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -20.00% vs -10.71% in Dec 2023
Annual - Current Assets
Current Assets 1,556.30 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 8.34% vs -9.71% in Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
