STEEN HILDEBRANDT ApS
CVR number: 27990304
Forchhammersvej 1, 1920 Frederiksberg C
shi@steenhildebrandt.dk
tel: 40188324
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -17.13 | -15.00 | -18.54 | -15.20 | -15.06 |
| EBIT | -17.13 | -15.00 | -18.54 | -15.20 | -15.06 |
| Other financial income | 87.36 | 128.84 | 148.51 | 130.51 | 132.35 |
| Other financial expenses | -3.84 | -1.44 | -20.81 | -3.03 | -2.20 |
| Pre-tax profit | 66.38 | 112.40 | 109.15 | 112.28 | 115.08 |
| Income taxes | -14.56 | -24.75 | -27.82 | -24.68 | -26.54 |
| Net earnings | 51.83 | 87.65 | 81.34 | 87.60 | 88.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 3 118.00 | 3 100.00 | 3 100.00 | 3 118.00 | 3 192.25 |
| Current deferred tax assets | 43.11 | 33.21 | 12.15 | 1.32 | |
| Short term receivables total | 3 161.11 | 3 133.21 | 3 112.15 | 3 119.32 | 3 192.25 |
| Other current investments | 70.67 | 70.68 | 70.24 | 69.78 | 71.63 |
| Cash and bank deposits | 431.10 | 515.20 | 415.92 | 394.79 | 312.06 |
| Cash and cash equivalents | 501.78 | 585.88 | 486.16 | 464.57 | 383.69 |
| Balance sheet total (assets) | 3 662.88 | 3 719.09 | 3 598.31 | 3 583.89 | 3 575.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 3 283.39 | 3 222.22 | 3 195.47 | 3 159.01 | 3 124.60 |
| Profit of the financial year | 51.83 | 87.65 | 81.34 | 87.60 | 88.54 |
| Shareholders equity total | 3 570.82 | 3 547.87 | 3 516.21 | 3 489.40 | 3 460.14 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 16.55 | ||||
| Other non-interest bearing current liabilities | 92.06 | 171.22 | 82.10 | 94.48 | 99.25 |
| Current liabilities total | 92.06 | 171.22 | 82.10 | 94.48 | 115.80 |
| Balance sheet total (liabilities) | 3 662.88 | 3 719.09 | 3 598.31 | 3 583.89 | 3 575.94 |
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.