HJH MASKINER STUBBÆK ApS — Credit Rating and Financial Key Figures
CVR number: 15101938
Gamle Kirkevej 36, Stubbæk Mark 6200 Aabenraa
tel: 74613673
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 149.26 | 6 916.55 | 6 146.58 | 6 565.73 | 7 102.99 |
Employee benefit expenses | -2 254.04 | -2 347.79 | -2 318.14 | -2 443.28 | -2 955.95 |
Total depreciation | -1 193.55 | -1 157.60 | - 942.24 | - 944.27 | - 957.86 |
EBIT | 1 701.67 | 3 411.15 | 2 886.20 | 3 178.18 | 3 189.18 |
Other financial income | 46.58 | 11.33 | 13.99 | 35.18 | 11.84 |
Other financial expenses | - 402.75 | - 359.77 | - 363.84 | - 799.86 | -1 359.70 |
Net income from associates (fin.) | 87.63 | 34.37 | 2.16 | 12.39 | 318.79 |
Pre-tax profit | 1 433.13 | 3 097.08 | 2 538.51 | 2 425.89 | 2 160.11 |
Income taxes | - 322.92 | - 692.13 | - 574.03 | - 548.05 | - 441.23 |
Net earnings | 1 110.21 | 2 404.95 | 1 964.48 | 1 877.83 | 1 718.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 11 262.30 | 11 297.70 | 11 076.74 | 10 855.77 | 12 099.80 |
Machinery and equipment | 2 298.26 | 1 972.63 | 1 324.35 | 1 436.05 | 2 204.18 |
Other tangible assets | 0.00 | ||||
Tangible assets total | 13 560.55 | 13 270.33 | 12 401.09 | 12 291.82 | 14 303.98 |
Holdings in group member companies | 406.35 | 440.71 | 442.88 | 455.26 | 774.05 |
Other non-current investments | -0.00 | ||||
Other receivables | -0.00 | -0.00 | |||
Investments total | 406.35 | 440.71 | 442.88 | 455.26 | 774.05 |
Non-current loans receivable | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
Long term receivables total | 90.00 | 90.00 | 90.00 | 90.00 | 90.00 |
Finished products/goods | 26 211.38 | 28 773.66 | 23 006.27 | 37 070.21 | 34 328.32 |
Inventories total | 26 211.38 | 28 773.66 | 23 006.27 | 37 070.21 | 34 328.32 |
Current trade debtors | 5 775.60 | 5 835.42 | 4 608.56 | 2 128.81 | 2 650.70 |
Current amounts owed by group member comp. | 26.14 | 27.60 | 29.11 | 30.71 | 21.97 |
Current owed by particip. interest comp. | 90.00 | ||||
Current other receivables | 0.00 | 151.00 | 0.52 | ||
Short term receivables total | 5 891.74 | 6 014.02 | 4 637.68 | 2 159.53 | 2 673.20 |
Cash and bank deposits | 2.67 | 2.62 | 2.60 | 2.56 | 2.57 |
Cash and cash equivalents | 2.67 | 2.62 | 2.60 | 2.56 | 2.57 |
Balance sheet total (assets) | 46 162.69 | 48 591.34 | 40 580.52 | 52 069.38 | 52 172.11 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
Shares repurchased | 1 000.00 | 2 000.00 | 2 000.00 | 1 000.00 | |
Other reserves | 397.42 | 492.79 | 343.95 | 356.34 | 675.12 |
Retained earnings | 20 791.41 | 19 806.26 | 20 360.04 | 21 312.13 | 22 871.17 |
Profit of the financial year | 1 110.21 | 2 404.95 | 1 964.48 | 1 877.83 | 1 718.88 |
Shareholders equity total | 23 499.04 | 24 903.99 | 24 868.47 | 24 746.30 | 25 465.18 |
Provisions | 175.00 | 185.00 | 95.00 | 128.00 | 242.00 |
Non-current liabilities total | |||||
Current loans from credit institutions | 13 219.08 | 16 200.87 | 8 782.05 | 14 738.44 | 16 511.40 |
Current trade creditors | 4 153.40 | 3 219.98 | 860.70 | 4 441.91 | 1 203.60 |
Current owed to participating | 827.73 | 1 872.65 | 2 445.89 | ||
Current owed to group member | 2 108.00 | 2 014.67 | 3 012.34 | 4 160.99 | 4 782.78 |
Short-term deferred tax liabilities | 347.91 | 682.13 | 664.03 | 515.05 | 327.23 |
Other non-interest bearing current liabilities | 2 660.25 | 1 384.69 | 1 470.18 | 1 466.03 | 1 094.04 |
Accruals and deferred income | 100.00 | ||||
Current liabilities total | 22 488.65 | 23 502.34 | 15 617.05 | 27 195.08 | 26 464.94 |
Balance sheet total (liabilities) | 46 162.70 | 48 591.34 | 40 580.52 | 52 069.38 | 52 172.11 |
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.