FAGERHULT A/S
CVR number: 36687118
Herstedvang 14, 2620 Albertslund
post@fagerhult.dk
tel: 43553730
www.fagerhult.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 073.60 | 24 679.25 | 20 167.32 | 19 899.53 | 20 400.98 |
| Employee benefit expenses | -18 849.68 | -21 072.59 | -14 273.33 | -15 966.87 | -16 090.07 |
| Other operating expenses | -88.98 | ||||
| Total depreciation | - 161.22 | - 172.39 | - 212.89 | - 229.45 | - 251.10 |
| EBIT | 62.70 | 3 345.28 | 5 681.10 | 3 703.21 | 4 059.81 |
| Other financial income | 11.34 | 62.98 | |||
| Other financial expenses | -59.11 | -82.97 | -36.11 | - 118.98 | -38.50 |
| Pre-tax profit | 14.93 | 3 262.31 | 5 707.97 | 3 584.23 | 4 021.30 |
| Income taxes | -97.41 | - 910.92 | -1 394.94 | - 814.39 | - 691.11 |
| Net earnings | -82.49 | 2 351.38 | 4 313.03 | 2 769.84 | 3 330.19 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 21.15 | 622.70 | 717.50 | 637.69 | 549.15 |
| Machinery and equipment | 297.57 | 211.22 | 104.69 | 267.27 | 171.08 |
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 318.72 | 833.92 | 822.19 | 904.96 | 720.24 |
| Other receivables | 330.65 | 340.57 | 350.79 | 379.16 | |
| Investments total | 330.65 | 340.57 | 350.79 | 379.16 | |
| Long term receivables total | |||||
| Finished products/goods | 385.05 | 107.26 | 11.77 | 10.99 | 111.13 |
| Inventories total | 385.05 | 107.26 | 11.77 | 10.99 | 111.13 |
| Current trade debtors | 17 720.59 | 9 739.40 | 11 429.26 | 16 004.68 | 24 257.24 |
| Current amounts owed by group member comp. | 239.08 | 5 400.61 | 71.86 | 106.10 | 461.55 |
| Prepayments and accrued income | 1 206.23 | 282.61 | 640.98 | 730.66 | 478.44 |
| Current other receivables | 1.06 | 23.24 | 31.39 | 3.09 | 0.87 |
| Current deferred tax assets | 169.02 | 20.10 | 401.46 | ||
| Short term receivables total | 19 335.97 | 15 465.96 | 12 173.49 | 17 245.99 | 25 198.10 |
| Cash and bank deposits | 18 855.19 | 11 931.56 | 19 392.68 | 5 130.47 | 1 246.41 |
| Cash and cash equivalents | 18 855.19 | 11 931.56 | 19 392.68 | 5 130.47 | 1 246.41 |
| Balance sheet total (assets) | 38 894.93 | 28 669.35 | 32 740.70 | 23 643.21 | 27 655.04 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 6 000.00 | 10 000.00 | 2 500.00 | 2 500.00 | |
| Retained earnings | 16 924.71 | 7 842.22 | 193.60 | 2 006.64 | 2 276.48 |
| Profit of the financial year | -82.49 | 2 351.38 | 4 313.03 | 2 769.84 | 3 330.19 |
| Shareholders equity total | 18 842.22 | 18 193.61 | 16 506.63 | 9 276.48 | 10 106.67 |
| Provisions | 41.51 | 49.36 | 46.44 | ||
| Non-current other liabilities | 646.01 | ||||
| Non-current liabilities total | 646.01 | ||||
| Advances received | 128.54 | 550.00 | 79.73 | 43.80 | |
| Current trade creditors | 2 047.40 | 392.64 | 1 008.55 | 1 367.93 | 743.30 |
| Current owed to group member | 10 875.56 | 224.63 | 7 063.75 | 6 875.87 | 10 437.59 |
| Short-term deferred tax liabilities | 726.94 | 585.33 | 175.64 | ||
| Other non-interest bearing current liabilities | 7 001.20 | 7 935.53 | 7 455.19 | 6 073.57 | 6 101.61 |
| Current liabilities total | 20 052.71 | 9 829.74 | 16 192.56 | 14 317.37 | 17 501.93 |
| Balance sheet total (liabilities) | 38 894.93 | 28 669.35 | 32 740.70 | 23 643.21 | 27 655.04 |
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.