HENRIK HVIID HOLDING A/S — Credit Rating and Financial Key Figures
CVR number: 27558305
Mosvigvej 10, 6093 Sjølund
henrik@hviidnet.dk
tel: 20445175
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 277.89 | - 605.71 | - 525.39 | - 574.82 | -1 118.11 |
Employee benefit expenses | - 314.68 | - 826.79 | - 825.92 | - 852.27 | - 878.64 |
Total depreciation | -94.49 | -44.65 | -13.71 | ||
EBIT | - 687.06 | -1 477.14 | -1 365.02 | -1 427.09 | -1 996.75 |
Other financial income | 217.08 | 298.69 | 174.55 | 637.68 | 2 406.17 |
Other financial expenses | - 165.34 | - 260.29 | - 251.91 | -1 570.29 | - 172.47 |
Reduction non-current investment assets | 9 119.38 | -2 828.85 | 14 199.64 | ||
Income from other inv. held as non-curr. assets | 1 331.85 | ||||
Net income from associates (fin.) | 1 452.68 | 3 262.40 | 2 928.63 | 5 708.50 | 1 059.78 |
Pre-tax profit | 2 149.20 | 1 823.65 | 10 605.64 | 519.95 | 15 496.37 |
Net earnings | 2 149.20 | 1 823.65 | 10 605.64 | 519.95 | 15 496.37 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 974.81 | 163.72 | 150.00 | 150.00 | 362.50 |
Tangible assets total | 974.81 | 163.72 | 150.00 | 150.00 | 362.50 |
Holdings in group member companies | 3 881.66 | 4 195.76 | 4 557.95 | 4 309.26 | 4 393.82 |
Participating interests | 18 219.10 | 20 314.06 | 20 879.54 | 24 851.08 | 13 025.53 |
Investments total | 22 100.76 | 24 509.82 | 25 437.49 | 29 160.34 | 17 419.35 |
Non-current loans receivable | 6 778.87 | 6 500.00 | 1 000.00 | 1 500.00 | |
Non-current other receivables | 2 981.74 | 2 981.74 | 7 445.68 | ||
Long term receivables total | 6 778.87 | 6 500.00 | 2 981.74 | 3 981.74 | 8 945.68 |
Inventories total | |||||
Current trade debtors | 12.50 | 12.50 | |||
Current amounts owed by group member comp. | 3 591.41 | 3 282.31 | 3 346.94 | 901.72 | |
Current owed by particip. interest comp. | 4 088.61 | 3 362.93 | 250.74 | 961.88 | 2 194.65 |
Prepayments and accrued income | 2.77 | 7.42 | 127.60 | 69.02 | 62.50 |
Current other receivables | 1.52 | 17.66 | 1 046.21 | 1 065.38 | |
Current deferred tax assets | 74.03 | 170.65 | |||
Short term receivables total | 7 684.32 | 6 665.16 | 3 742.95 | 2 163.63 | 4 394.90 |
Other current investments | 11 492.63 | 10 564.65 | 22 226.20 | ||
Cash and bank deposits | 43.45 | 50.69 | 138.19 | 130.99 | 912.17 |
Cash and cash equivalents | 43.45 | 50.69 | 11 630.82 | 10 695.64 | 23 138.37 |
Balance sheet total (assets) | 37 582.20 | 37 889.39 | 43 943.00 | 46 151.35 | 54 260.80 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 | 4 000.00 |
Shares repurchased | 2 000.00 | 1 500.00 | |||
Other reserves | 1 320.37 | 3 729.44 | 4 657.11 | 9 404.95 | -1 500.00 |
Retained earnings | 21 758.04 | 21 498.18 | 18 419.86 | 25 285.11 | 33 710.01 |
Profit of the financial year | 2 149.20 | 1 823.65 | 10 605.64 | 519.95 | 15 496.37 |
Shareholders equity total | 31 227.61 | 31 051.26 | 37 682.60 | 39 210.01 | 53 206.38 |
Non-current other liabilities | 5 608.02 | 5 832.34 | 6 065.63 | ||
Non-current deferred tax liabilities | 4 231.19 | 810.94 | |||
Non-current liabilities total | 5 608.02 | 5 832.34 | 6 065.63 | 4 231.19 | 810.94 |
Current loans from credit institutions | 689.75 | ||||
Advances received | 12.50 | ||||
Current trade creditors | 31.56 | 24.00 | 32.58 | ||
Current owed to participating | 16.45 | 67.36 | 70.06 | ||
Current owed to group member | 491.17 | ||||
Other non-interest bearing current liabilities | 56.82 | 993.29 | 146.76 | 2 127.62 | 140.84 |
Current liabilities total | 746.57 | 1 005.79 | 194.77 | 2 710.15 | 243.47 |
Balance sheet total (liabilities) | 37 582.20 | 37 889.39 | 43 943.00 | 46 151.35 | 54 260.80 |
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.