Hjørring Køleteknik ApS
CVR number: 39502038
Gaden 59, 9870 Sindal
info@98923055.dk
tel: 98923055
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 601.32 | 637.98 | 737.11 | 636.57 | 838.95 |
| Wages and salaries | - 440.44 | - 430.86 | |||
| Social security expenses | -57.01 | -68.19 | |||
| Employee benefit expenses | - 515.77 | - 515.84 | - 468.79 | ||
| Other operating expenses | -4.17 | ||||
| Total depreciation | -37.90 | -30.39 | -50.71 | -50.71 | -50.71 |
| EBIT | 47.65 | 87.58 | 217.61 | 88.41 | 289.18 |
| Other financial income | 2.78 | 2.88 | 4.02 | 3.04 | 5.77 |
| Other financial expenses | -3.32 | -3.58 | -5.01 | -6.09 | -8.44 |
| Pre-tax profit | 47.11 | 86.88 | 216.62 | 85.36 | 286.51 |
| Income taxes | -10.36 | -19.11 | -47.65 | -19.19 | -63.15 |
| Net earnings | 36.74 | 67.77 | 168.97 | 66.17 | 223.36 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 458.23 | 439.14 | 420.05 | ||
| Machinery and equipment | 201.78 | 177.33 | 145.72 | 114.10 | 82.48 |
| Tangible assets total | 201.78 | 177.33 | 603.95 | 553.24 | 502.53 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 164.33 | 153.36 | 194.98 | 232.57 | 346.10 |
| Inventories total | 164.33 | 153.36 | 194.98 | 232.57 | 346.10 |
| Current trade debtors | 37.25 | 76.64 | 150.94 | 141.73 | 190.22 |
| Current other receivables | 57.45 | 0.18 | |||
| Short term receivables total | 94.70 | 76.82 | 150.94 | 141.73 | 190.22 |
| Cash and bank deposits | 20.89 | 376.86 | 18.66 | 13.83 | 100.48 |
| Cash and cash equivalents | 20.89 | 376.86 | 18.66 | 13.83 | 100.48 |
| Balance sheet total (assets) | 481.69 | 784.37 | 968.52 | 941.37 | 1 139.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 183.23 | 219.98 | 287.74 | 456.72 | 522.89 |
| Profit of the financial year | 36.74 | 67.77 | 168.97 | 66.17 | 223.36 |
| Shareholders equity total | 269.98 | 337.74 | 506.72 | 572.89 | 796.25 |
| Provisions | 19.05 | 18.34 | 16.55 | 13.47 | 9.42 |
| Non-current liabilities total | |||||
| Current trade creditors | 79.52 | 159.38 | 149.79 | 148.76 | 74.32 |
| Short-term deferred tax liabilities | 39.43 | 12.27 | 57.20 | ||
| Other non-interest bearing current liabilities | 113.14 | 268.91 | 256.03 | 193.98 | 202.14 |
| Current liabilities total | 192.67 | 428.29 | 445.26 | 355.01 | 333.66 |
| Balance sheet total (liabilities) | 481.69 | 784.37 | 968.52 | 941.37 | 1 139.33 |
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.