SYLVESTER-HVID & CO. A/S
CVR number: 20320346
Nordre Fasanvej 91, 2000 Frederiksberg
info@shc.dk
tel: 38322222
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 391.23 | 4 450.67 | 4 578.20 | 5 542.23 | 6 522.67 |
| Employee benefit expenses | -6 013.31 | -4 316.36 | -4 131.75 | -4 900.28 | -5 983.56 |
| Total depreciation | - 162.05 | - 165.56 | - 110.45 | - 101.11 | - 105.21 |
| EBIT | 215.87 | -31.25 | 336.00 | 540.83 | 433.90 |
| Other financial income | 27.69 | 32.71 | 16.60 | 12.50 | 32.15 |
| Other financial expenses | -28.63 | -34.92 | -29.45 | -43.84 | -27.15 |
| Net income from associates (fin.) | 288.01 | 224.20 | 208.19 | 705.62 | 778.54 |
| Pre-tax profit | 502.94 | 190.73 | 531.34 | 1 215.11 | 1 217.45 |
| Income taxes | -49.76 | 5.16 | -72.46 | - 112.00 | -95.25 |
| Net earnings | 453.19 | 195.89 | 458.89 | 1 103.11 | 1 122.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 318.75 | 238.75 | 165.00 | 110.00 | 55.00 |
| Intangible assets total | 318.75 | 238.75 | 165.00 | 110.00 | 55.00 |
| Buildings | 14.02 | 10.72 | |||
| Machinery and equipment | 142.64 | 89.82 | 94.17 | 125.03 | 108.08 |
| Tangible assets total | 142.64 | 89.82 | 94.17 | 139.05 | 118.80 |
| Holdings in group member companies | 1 556.49 | 1 536.94 | 1 721.39 | 2 201.94 | 2 706.70 |
| Participating interests | 461.27 | ||||
| Other receivables | 75.00 | 75.00 | |||
| Investments total | 1 631.49 | 1 611.94 | 1 721.39 | 2 201.94 | 3 167.98 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 812.70 | 1 513.85 | 2 064.03 | 1 372.05 | 1 047.83 |
| Current amounts owed by group member comp. | 3 479.85 | 739.02 | 141.62 | 1 454.75 | 2 779.69 |
| Prepayments and accrued income | 67.50 | 207.67 | 171.40 | 287.91 | 346.26 |
| Current other receivables | 3 315.30 | 3 843.35 | 3 632.30 | 2 185.44 | 2 639.53 |
| Current deferred tax assets | 50.85 | 106.99 | |||
| Short term receivables total | 8 726.20 | 6 410.89 | 6 009.35 | 5 300.15 | 6 813.31 |
| Cash and bank deposits | 562.27 | 1 891.08 | 4 548.67 | 4 667.75 | 1 146.45 |
| Cash and cash equivalents | 562.27 | 1 891.08 | 4 548.67 | 4 667.75 | 1 146.45 |
| Balance sheet total (assets) | 11 381.35 | 10 242.49 | 12 538.58 | 12 418.89 | 11 301.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 750.00 | 500.00 | 750.00 | ||
| Other reserves | 638.67 | 650.37 | 646.06 | 1 139.18 | 1 705.22 |
| Retained earnings | 4 913.97 | 4 605.46 | 4 305.66 | 3 521.43 | 4 058.50 |
| Profit of the financial year | 453.19 | 195.89 | 458.89 | 1 103.11 | 1 122.19 |
| Shareholders equity total | 7 005.83 | 7 201.72 | 6 910.61 | 7 513.72 | 7 885.91 |
| Provisions | 500.85 | 602.68 | 581.37 | 344.45 | 311.98 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 976.89 | 36.76 | 75.85 | 64.71 | 28.13 |
| Current trade creditors | 671.64 | 671.20 | 2 277.57 | 1 375.60 | 388.68 |
| Current owed to participating | 1 000.00 | 996.21 | |||
| Current owed to group member | 1 351.31 | ||||
| Short-term deferred tax liabilities | 93.77 | 348.91 | 127.73 | ||
| Other non-interest bearing current liabilities | 874.83 | 1 730.12 | 2 599.42 | 1 771.50 | 1 562.90 |
| Current liabilities total | 3 874.67 | 2 438.08 | 5 046.60 | 4 560.72 | 3 103.65 |
| Balance sheet total (liabilities) | 11 381.35 | 10 242.49 | 12 538.58 | 12 418.89 | 11 301.54 |
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.