ÅRHUS HÅRDE HVIDEVARER A/S — Credit Rating and Financial Key Figures
CVR number: 75976011
Nørregade 10-14, 8000 Aarhus C
tel: 86188911
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 671.88 | 6 816.74 | 7 318.81 | 7 769.55 | 4 922.06 |
Employee benefit expenses | -5 219.31 | -5 445.53 | -6 168.23 | -6 176.10 | -6 577.07 |
Total depreciation | -37.47 | -25.14 | -11.80 | -7.94 | |
EBIT | 415.10 | 1 346.07 | 1 138.78 | 1 585.51 | -1 655.01 |
Other financial expenses | -73.71 | -91.37 | - 105.94 | - 111.62 | - 130.90 |
Income from other inv. held as non-curr. assets | 841.97 | 1 041.66 | 1 240.06 | ||
Net income from associates (fin.) | 1 349.78 | 2 006.66 | |||
Pre-tax profit | 1 183.36 | 2 296.37 | 2 272.90 | 2 823.67 | 220.75 |
Income taxes | -59.76 | - 285.65 | - 377.79 | - 224.67 | -49.60 |
Net earnings | 1 123.60 | 2 010.72 | 1 895.11 | 2 599.00 | 171.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 12.72 | 8.48 | 4.24 | ||
Machinery and equipment | 349.19 | 328.29 | 405.73 | 319.86 | 319.86 |
Tangible assets total | 361.91 | 336.77 | 409.97 | 319.86 | 319.86 |
Participating interests | 4 427.21 | 5 353.30 | |||
Other receivables | 755.21 | 757.80 | 760.45 | ||
Investments total | 755.21 | 757.80 | 760.45 | 4 427.21 | 5 353.30 |
Non-curr. owed by group member comp. | 526.88 | 539.84 | |||
Non-current loans receivable | 3 431.77 | 4 473.43 | 5 122.25 | ||
Non-current other receivables | 238.79 | 238.79 | |||
Long term receivables total | 3 431.77 | 4 473.43 | 5 122.25 | 765.67 | 778.63 |
Finished products/goods | 4 633.59 | 5 518.79 | 6 174.81 | 7 335.29 | 6 896.70 |
Advance payments | 204.90 | ||||
Inventories total | 4 633.59 | 5 723.68 | 6 174.81 | 7 335.29 | 6 896.70 |
Current trade debtors | 703.48 | 830.34 | 1 102.42 | 933.34 | 1 439.04 |
Current owed by particip. interest comp. | 2 092.14 | 707.24 | |||
Prepayments and accrued income | 15.53 | 9.10 | 209.40 | 236.78 | 345.12 |
Current other receivables | 2 087.70 | 751.02 | 1 224.52 | 2.17 | 436.34 |
Current deferred tax assets | 187.27 | ||||
Short term receivables total | 2 806.71 | 1 590.46 | 2 536.33 | 3 264.42 | 3 115.01 |
Cash and bank deposits | 1 051.73 | 1 916.30 | 1 381.61 | 2 516.90 | 2 208.00 |
Cash and cash equivalents | 1 051.73 | 1 916.30 | 1 381.61 | 2 516.90 | 2 208.00 |
Balance sheet total (assets) | 13 040.91 | 14 798.45 | 16 385.41 | 18 629.35 | 18 671.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 750.00 | 1 000.00 | |||
Retained earnings | 1 368.04 | 1 491.65 | 3 515.89 | 5 410.99 | 8 009.99 |
Profit of the financial year | 1 123.60 | 2 010.72 | 1 895.11 | 2 599.00 | 171.15 |
Shareholders equity total | 4 241.65 | 5 502.37 | 6 410.99 | 9 009.99 | 9 181.14 |
Provisions | 954.90 | 975.60 | 1 136.54 | 1 045.62 | 1 282.49 |
Non-current other liabilities | 337.73 | 272.31 | 277.76 | 284.43 | 296.19 |
Non-current liabilities total | 337.73 | 272.31 | 277.76 | 284.43 | 296.19 |
Current loans from credit institutions | 50.08 | 21.33 | 32.07 | ||
Advances received | 463.11 | 428.80 | 181.58 | ||
Current trade creditors | 2 811.99 | 2 182.65 | 2 404.59 | 252.81 | 193.01 |
Current owed to participating | 123.34 | 2 439.65 | 1 739.23 | ||
Current owed to group member | 2 753.94 | 3 049.80 | 4 590.91 | 4 452.99 | 4 916.24 |
Short-term deferred tax liabilities | 63.01 | 264.95 | 216.85 | 315.59 | |
Other non-interest bearing current liabilities | 1 877.69 | 2 550.77 | 711.23 | 378.14 | 849.53 |
Current liabilities total | 7 506.63 | 8 048.16 | 8 560.12 | 8 289.31 | 7 911.67 |
Balance sheet total (liabilities) | 13 040.91 | 14 798.45 | 16 385.41 | 18 629.35 | 18 671.49 |
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.