HVISTA ApS — Credit Rating and Financial Key Figures
CVR number: 14771794
Marievej 24, 2900 Hellerup
hh@hvista.com
tel: 44484007
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 113.33 | -0.44 | 905.56 | -51.67 | 583.06 |
| Employee benefit expenses | -67.08 | -72.86 | -72.00 | -65.71 | |
| Other operating expenses | - 500.00 | ||||
| Total depreciation | -95.63 | -95.63 | -95.63 | -95.63 | |
| EBIT | 17.70 | - 163.14 | 737.07 | - 219.30 | 17.34 |
| Other financial income | 2.07 | 0.04 | 11.94 | 10.96 | 1.19 |
| Other financial expenses | -8.50 | -23.15 | -12.51 | -11.23 | -6.70 |
| Net income from associates (fin.) | 158.95 | -0.09 | -0.99 | 37.46 | -0.17 |
| Pre-tax profit | 170.23 | - 186.34 | 735.51 | - 182.11 | 11.67 |
| Net earnings | 170.23 | - 186.34 | 735.51 | - 182.11 | 11.67 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 286.88 | 191.25 | 95.63 | ||
| Tangible assets total | 286.88 | 191.25 | 95.63 | ||
| Holdings in group member companies | 103.76 | 103.67 | 102.68 | 140.14 | 140.97 |
| Investments total | 103.76 | 103.67 | 102.68 | 140.14 | 140.97 |
| Non-current loans receivable | 1 539.81 | 1 861.71 | 1 827.15 | 1 843.00 | 1 159.33 |
| Long term receivables total | 1 539.81 | 1 861.71 | 1 827.15 | 1 843.00 | 1 159.33 |
| Inventories total | |||||
| Current trade debtors | 67.91 | 86.09 | 2.65 | ||
| Current amounts owed by group member comp. | 1.00 | ||||
| Current other receivables | 128.78 | 141.63 | 153.57 | 158.10 | |
| Short term receivables total | 67.91 | 214.87 | 141.63 | 154.57 | 160.75 |
| Cash and bank deposits | 1 269.71 | 492.02 | 1 380.72 | 1 289.65 | 1 875.76 |
| Cash and cash equivalents | 1 269.71 | 492.02 | 1 380.72 | 1 289.65 | 1 875.76 |
| Balance sheet total (assets) | 3 268.07 | 2 863.51 | 3 547.80 | 3 427.37 | 3 336.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 2 521.07 | 2 691.30 | 2 504.96 | 3 240.47 | 3 058.36 |
| Profit of the financial year | 170.23 | - 186.34 | 735.51 | - 182.11 | 11.67 |
| Shareholders equity total | 2 816.30 | 2 629.96 | 3 365.47 | 3 183.36 | 3 195.03 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.10 | ||||
| Current trade creditors | 22.05 | 9.17 | 0.37 | ||
| Current owed to participating | 375.83 | 133.39 | 155.10 | 224.88 | 89.37 |
| Other non-interest bearing current liabilities | 75.94 | 78.02 | 18.06 | 19.12 | 52.04 |
| Current liabilities total | 451.77 | 233.55 | 182.33 | 244.01 | 141.78 |
| Balance sheet total (liabilities) | 3 268.07 | 2 863.51 | 3 547.80 | 3 427.37 | 3 336.81 |
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.