HENRIK HØGH HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 29525919
Frederiks Alle 10 B, 8840 Rødkærsbro
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 39 898.07 | 56 387.41 | 62 453.14 | 72 783.06 | 76 659.96 |
Employee benefit expenses | -30 010.65 | -37 085.02 | -43 294.00 | -52 638.54 | -61 824.37 |
Other operating expenses | -14.84 | -11.00 | -97.35 | ||
Total depreciation | -6 456.10 | -6 550.38 | -5 725.34 | -5 217.69 | -6 289.08 |
EBIT | 12 737.00 | 13 423.00 | 13 422.81 | 14 926.84 | 8 449.16 |
Other financial income | 0.01 | 0.42 | 3.86 | ||
Other financial expenses | - 847.60 | - 604.48 | - 808.22 | - 608.28 | -1 394.74 |
Pre-tax profit | 7 494.63 | 12 860.84 | 12 614.59 | 14 318.97 | 7 058.28 |
Income taxes | 1 269.37 | -3 368.84 | -3 122.27 | -3 122.86 | -1 542.74 |
Net earnings | 8 764.00 | 9 492.00 | 9 492.32 | 11 196.11 | 5 515.54 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Goodwill | 4 739.82 | 1 579.94 | 95.00 | 75.00 | |
Intangible assets total | 4 739.82 | 1 579.94 | 95.00 | 75.00 | |
Land and waters | 29 468.21 | 28 885.52 | 30 006.33 | 35 502.33 | 38 149.14 |
Buildings | 12 039.97 | 10 462.14 | 24 492.46 | 31 294.12 | 26 875.23 |
Machinery and equipment | 1 102.07 | 623.83 | 567.75 | 1 049.59 | 476.79 |
Tangible assets total | 42 610.25 | 39 971.48 | 55 066.54 | 67 846.04 | 65 501.17 |
Other receivables | 8 454.73 | 20 011.64 | 300.00 | 300.00 | |
Investments total | 8 454.73 | 20 011.64 | 300.00 | 300.00 | |
Long term receivables total | |||||
Raw materials and consumables | 1 877.39 | 6 616.49 | 6 077.19 | 4 391.47 | 4 945.32 |
Inventories total | 1 877.39 | 6 616.49 | 6 077.19 | 4 391.47 | 4 945.32 |
Current trade debtors | 12 012.75 | 16 066.04 | 23 206.07 | 21 175.61 | 23 667.43 |
Prepayments and accrued income | 471.47 | 1 993.57 | 614.48 | 796.77 | 1 319.17 |
Current other receivables | 5 559.56 | 9 571.72 | 10 076.88 | 14 331.63 | 15 747.76 |
Short term receivables total | 18 043.77 | 27 631.33 | 33 897.43 | 36 304.01 | 40 734.36 |
Cash and bank deposits | 100.05 | 27.11 | 796.54 | 1 666.09 | 1 188.47 |
Cash and cash equivalents | 100.05 | 27.11 | 796.54 | 1 666.09 | 1 188.47 |
Balance sheet total (assets) | 75 826.00 | 95 838.00 | 95 837.70 | 110 602.62 | 112 744.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 113.00 | 200.00 | 200.00 | 3 500.00 | |
Other reserves | 8 651.08 | 9 292.21 | |||
Retained earnings | 13 190.92 | 21 026.79 | 30 318.79 | 36 311.11 | 47 507.21 |
Profit of the financial year | 8 764.00 | 9 492.00 | 9 492.32 | 11 196.11 | 5 515.54 |
Shareholders equity total | 30 844.00 | 40 136.00 | 40 136.11 | 51 132.21 | 53 147.75 |
Provisions | 2 592.00 | 3 067.00 | 3 488.00 | 4 340.00 | 4 812.00 |
Non-current loans from credit institutions | 16 429.75 | 9 234.76 | 8 720.84 | 8 201.49 | 9 716.93 |
Non-current leasing loans | 7 073.89 | 5 602.76 | 14 955.27 | 14 465.35 | 16 307.51 |
Non-current liabilities total | 23 503.65 | 14 837.52 | 23 676.10 | 22 666.84 | 26 024.44 |
Current loans from credit institutions | 6 491.22 | 11 763.32 | 10 283.03 | 11 664.32 | 12 554.63 |
Advances received | 1 035.25 | ||||
Current trade creditors | 4 337.96 | 6 448.14 | 10 787.52 | 9 582.95 | 8 331.46 |
Current owed to participating | 531.43 | ||||
Short-term deferred tax liabilities | 718.37 | 2 638.62 | 2 391.76 | 1 808.86 | 536.74 |
Other non-interest bearing current liabilities | 7 535.15 | 6 227.97 | 5 075.17 | 8 372.18 | 6 805.87 |
Current liabilities total | 19 082.70 | 27 078.05 | 28 537.49 | 32 463.57 | 28 760.13 |
Balance sheet total (liabilities) | 76 022.35 | 85 118.57 | 95 837.70 | 110 602.62 | 112 744.32 |
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.