N.H. RESERVEDELE ApS
CVR number: 34738882
Hønkysvej 2, Hønkys 6230 Rødekro
allanbeining@gmail.com
tel: 51300089
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 365.96 | 1 503.50 | 1 815.78 | 2 059.29 | 2 069.16 |
| Employee benefit expenses | - 674.59 | - 973.16 | -1 044.06 | - 986.38 | -1 227.88 |
| Total depreciation | -6.47 | -10.14 | -9.32 | -22.12 | -22.49 |
| EBIT | 684.90 | 520.19 | 762.40 | 1 050.79 | 818.80 |
| Other financial income | 27.08 | 15.64 | 4.32 | 9.05 | 10.48 |
| Other financial expenses | -38.62 | -23.35 | -20.01 | -54.18 | -52.77 |
| Pre-tax profit | 673.36 | 512.49 | 746.72 | 1 005.66 | 776.50 |
| Income taxes | - 151.34 | - 116.20 | - 165.81 | - 221.83 | - 171.53 |
| Net earnings | 522.02 | 396.29 | 580.90 | 783.83 | 604.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 35.57 | 25.43 | 16.11 | 73.49 | 341.68 |
| Tangible assets total | 35.57 | 25.43 | 16.11 | 73.49 | 341.68 |
| Investments total | |||||
| Non-current other receivables | 74.50 | ||||
| Long term receivables total | 74.50 | ||||
| Raw materials and consumables | 1 330.51 | 2 340.35 | |||
| Finished products/goods | 2 355.05 | 2 755.49 | 3 074.20 | ||
| Inventories total | 1 330.51 | 2 340.35 | 2 355.05 | 2 755.49 | 3 074.20 |
| Current trade debtors | 635.90 | 592.38 | 992.50 | 793.62 | 946.67 |
| Prepayments and accrued income | 12.50 | 8.00 | 31.53 | 39.90 | 29.46 |
| Current other receivables | 15.00 | 874.50 | 74.50 | 296.02 | 108.13 |
| Current deferred tax assets | 9.34 | 8.68 | 65.68 | 83.06 | 111.54 |
| Short term receivables total | 672.74 | 1 483.56 | 1 164.21 | 1 212.60 | 1 195.79 |
| Cash and bank deposits | 298.50 | ||||
| Cash and cash equivalents | 298.50 | ||||
| Balance sheet total (assets) | 2 113.31 | 3 849.34 | 3 833.87 | 4 041.58 | 4 611.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 200.00 | 400.00 | 100.00 | |
| Retained earnings | -5.19 | 216.83 | 413.13 | 594.03 | 1 277.86 |
| Profit of the financial year | 522.02 | 396.29 | 580.90 | 783.83 | 604.98 |
| Shareholders equity total | 596.83 | 893.13 | 1 274.03 | 1 857.86 | 2 062.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 341.79 | 31.14 | 277.07 | 57.41 | |
| Current trade creditors | 290.59 | 381.78 | 195.22 | 817.26 | 1 288.40 |
| Short-term deferred tax liabilities | 150.44 | 109.54 | 57.82 | 89.21 | 120.00 |
| Other non-interest bearing current liabilities | 733.66 | 2 433.76 | 2 306.81 | 1 000.19 | 1 083.04 |
| Current liabilities total | 1 516.47 | 2 956.22 | 2 559.84 | 2 183.73 | 2 548.85 |
| Balance sheet total (liabilities) | 2 113.31 | 3 849.34 | 3 833.87 | 4 041.58 | 4 611.68 |
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.