HOME SERVICECENTER SYDDANMARK A/S
CVR number: 29914850
Odensevej 33, 5500 Middelfart
507@home.dk
tel: 44748484
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 133.59 | 11 978.21 | 13 141.70 | 9 664.85 | 11 230.89 |
| Employee benefit expenses | -8 308.49 | -8 720.42 | -10 199.73 | -8 750.36 | -9 239.06 |
| Total depreciation | -7.33 | -7.33 | -6.72 | ||
| EBIT | 817.77 | 3 250.46 | 2 935.26 | 914.49 | 1 991.83 |
| Other financial expenses | -20.09 | -32.24 | -40.17 | -91.47 | -4.00 |
| Pre-tax profit | 797.68 | 3 218.22 | 2 895.09 | 823.02 | 1 987.83 |
| Income taxes | - 176.58 | - 715.37 | - 638.03 | - 183.37 | - 439.71 |
| Net earnings | 621.10 | 2 502.85 | 2 257.06 | 639.65 | 1 548.12 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 2 188.10 | ||||
| Intangible assets total | 2 188.10 | ||||
| Machinery and equipment | 14.05 | 6.72 | |||
| Tangible assets total | 14.05 | 6.72 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 869.56 | 1 360.54 | 1 313.09 | 1 045.66 | 1 444.27 |
| Prepayments and accrued income | 18.69 | 19.28 | 2.30 | 1.15 | 14.78 |
| Current other receivables | 0.00 | 28.37 | 8.67 | 84.26 | |
| Current deferred tax assets | 20.57 | 80.63 | |||
| Short term receivables total | 888.26 | 1 379.81 | 1 364.34 | 1 136.10 | 1 543.31 |
| Cash and bank deposits | 8 350.44 | 8 439.47 | 10 456.12 | 9 529.97 | 11 029.43 |
| Cash and cash equivalents | 8 350.44 | 8 439.47 | 10 456.12 | 9 529.97 | 11 029.43 |
| Balance sheet total (assets) | 9 252.75 | 9 826.00 | 11 820.46 | 10 666.08 | 14 760.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 2 000.00 | 114.40 | 117.80 | 2 423.00 | |
| Other reserves | - 875.00 | ||||
| Retained earnings | 179.88 | - 909.71 | 1 478.74 | 3 618.00 | 1 834.65 |
| Profit of the financial year | 621.10 | 2 502.85 | 2 257.06 | 639.65 | 1 548.12 |
| Shareholders equity total | 3 300.97 | 2 093.14 | 4 350.20 | 4 875.45 | 5 430.77 |
| Provisions | 1.40 | ||||
| Non-current loans from credit institutions | 1 827.10 | ||||
| Non-current liabilities total | 1 827.10 | ||||
| Current loans from credit institutions | 361.00 | ||||
| Advances received | 4 730.34 | 5 726.35 | 6 034.63 | 3 699.95 | 5 207.02 |
| Current trade creditors | 95.07 | 127.04 | 430.31 | 1 392.04 | 418.31 |
| Short-term deferred tax liabilities | 3.58 | 661.86 | 45.71 | ||
| Other non-interest bearing current liabilities | 1 122.78 | 1 216.21 | 1 005.32 | 698.63 | 1 470.93 |
| Current liabilities total | 5 951.78 | 7 731.46 | 7 470.26 | 5 790.63 | 7 502.98 |
| Balance sheet total (liabilities) | 9 252.75 | 9 826.00 | 11 820.46 | 10 666.08 | 14 760.84 |
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.