PARFUMERI HAM & HENDE ApS
CVR number: 10118751
Jernbanegade 1, 4800 Nykøbing F
tel: 54858085
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 653.78 | 889.54 | 937.79 | 952.76 | 750.50 |
| Employee benefit expenses | - 560.38 | - 632.44 | - 728.80 | - 729.57 | - 645.33 |
| Total depreciation | -33.57 | -50.36 | -54.73 | -54.73 | -54.73 |
| EBIT | 59.82 | 206.74 | 154.26 | 168.47 | 50.45 |
| Other financial income | 1.77 | 2.17 | 2.15 | ||
| Other financial expenses | -50.45 | -43.40 | -20.22 | -26.92 | -35.64 |
| Pre-tax profit | 9.36 | 163.34 | 135.80 | 143.72 | 16.96 |
| Income taxes | -4.13 | -36.80 | -31.47 | -35.24 | -4.66 |
| Net earnings | 5.23 | 126.54 | 104.33 | 108.48 | 12.30 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 56.63 | 43.56 | 30.49 | 17.43 | 4.36 |
| Machinery and equipment | 161.60 | 146.14 | 104.48 | 62.82 | 21.17 |
| Tangible assets total | 218.23 | 189.70 | 134.97 | 80.25 | 25.52 |
| Other receivables | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 |
| Investments total | 36.00 | 36.00 | 36.00 | 36.00 | 36.00 |
| Long term receivables total | |||||
| Finished products/goods | 1 541.36 | 1 501.55 | 1 577.04 | 1 388.90 | 1 483.47 |
| Inventories total | 1 541.36 | 1 501.55 | 1 577.04 | 1 388.90 | 1 483.47 |
| Current trade debtors | 13.06 | 5.50 | 11.01 | 4.01 | |
| Prepayments and accrued income | 28.79 | 16.51 | 20.08 | 26.61 | 31.35 |
| Current other receivables | 57.04 | 89.10 | 52.00 | 51.20 | 48.51 |
| Current deferred tax assets | 4.00 | 8.00 | 1.26 | 6.67 | |
| Short term receivables total | 102.89 | 119.10 | 83.09 | 83.08 | 86.54 |
| Other current investments | 60.19 | 59.43 | 215.16 | 217.33 | 219.48 |
| Cash and bank deposits | 1.53 | 25.27 | 2.44 | 7.27 | 11.95 |
| Cash and cash equivalents | 61.73 | 84.70 | 217.60 | 224.59 | 231.43 |
| Balance sheet total (assets) | 1 960.21 | 1 931.05 | 2 048.70 | 1 812.82 | 1 862.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 278.07 | 283.30 | 409.85 | 514.18 | 622.65 |
| Profit of the financial year | 5.23 | 126.54 | 104.33 | 108.48 | 12.30 |
| Shareholders equity total | 408.30 | 534.85 | 639.18 | 747.65 | 759.95 |
| Provisions | 4.13 | 5.40 | 2.90 | -0.00 | -0.00 |
| Non-current loans from credit institutions | 149.20 | 127.13 | 87.99 | 46.84 | |
| Non-current other liabilities | 138.51 | 144.05 | 149.82 | 156.90 | 163.18 |
| Non-current deferred tax liabilities | 35.53 | 32.97 | 35.40 | 5.08 | |
| Non-current liabilities total | 287.72 | 306.71 | 270.78 | 239.14 | 168.25 |
| Current loans from credit institutions | 810.95 | 39.20 | 70.44 | 389.30 | 495.52 |
| Advances received | 62.14 | 72.05 | 80.90 | 93.90 | 102.89 |
| Current trade creditors | 297.21 | 406.98 | 272.68 | 199.41 | 194.33 |
| Short-term deferred tax liabilities | 10.19 | 30.53 | 31.97 | 31.40 | |
| Other non-interest bearing current liabilities | 79.56 | 565.86 | 681.29 | 111.45 | 110.62 |
| Current liabilities total | 1 260.05 | 1 084.10 | 1 135.84 | 826.03 | 934.75 |
| Balance sheet total (liabilities) | 1 960.20 | 1 931.05 | 2 048.70 | 1 812.82 | 1 862.96 |
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.