HORTON INTERNATIONAL ApS
CVR number: 26739780
Ladegårdsvej 2, 7100 Vejle
tel: 33120433
www.hortoninternational.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 194.41 | 3.01 | 105.41 | 971.60 | 1 163.79 |
| Employee benefit expenses | -45.75 | - 161.87 | - 473.66 | ||
| EBIT | - 194.41 | 3.01 | 59.66 | 809.73 | 690.12 |
| Other financial income | 0.13 | -0.12 | 0.16 | 0.13 | |
| Other financial expenses | -1.64 | -1.67 | -0.92 | -6.60 | -0.52 |
| Pre-tax profit | - 195.92 | 1.21 | 58.73 | 803.29 | 689.73 |
| Income taxes | 46.41 | -0.64 | -13.20 | - 177.74 | - 148.32 |
| Net earnings | - 149.52 | 0.57 | 45.53 | 625.55 | 541.41 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 9.45 | 43.23 | 44.50 | 45.00 | |
| Investments total | 9.45 | 43.23 | 44.50 | 45.00 | |
| Non-current loans receivable | 61.19 | 61.19 | 61.19 | 61.19 | 61.19 |
| Long term receivables total | 61.19 | 61.19 | 61.19 | 61.19 | 61.19 |
| Inventories total | |||||
| Current trade debtors | 57.81 | 253.13 | 551.88 | 140.02 | |
| Current other receivables | 81.22 | 0.20 | 18.75 | ||
| Current deferred tax assets | 69.59 | 72.95 | 59.75 | 4.00 | |
| Short term receivables total | 150.81 | 130.96 | 312.87 | 574.63 | 140.02 |
| Cash and bank deposits | 72.85 | 120.55 | 153.50 | 779.72 | 1 085.33 |
| Cash and cash equivalents | 72.85 | 120.55 | 153.50 | 779.72 | 1 085.33 |
| Balance sheet total (assets) | 284.84 | 322.15 | 570.79 | 1 460.02 | 1 331.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 157.47 | 157.47 | 157.47 | 157.47 | 157.47 |
| Shares repurchased | 600.00 | 500.00 | |||
| Retained earnings | 253.88 | 104.36 | 104.93 | - 449.54 | - 323.99 |
| Profit of the financial year | - 149.52 | 0.57 | 45.53 | 625.55 | 541.41 |
| Shareholders equity total | 261.83 | 262.39 | 307.93 | 933.48 | 874.89 |
| Provisions | -0.00 | ||||
| Non-current deferred tax liabilities | 123.99 | 148.33 | |||
| Non-current liabilities total | 123.99 | 148.33 | |||
| Current trade creditors | 7.32 | 59.75 | 200.21 | 320.20 | 256.60 |
| Other non-interest bearing current liabilities | 15.70 | 0.01 | 62.65 | 82.35 | 51.73 |
| Current liabilities total | 23.02 | 59.76 | 262.86 | 402.55 | 308.32 |
| Balance sheet total (liabilities) | 284.84 | 322.15 | 570.79 | 1 460.02 | 1 331.54 |
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.