ENGELHARDT A/S
CVR number: 10112427
Hjulmagervej 8 C, 7100 Vejle
iha@engelhardt.dk
tel: 33141413
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 197.23 | 5 783.71 | 6 489.91 | 5 503.01 | 4 665.95 |
| Employee benefit expenses | -1 876.54 | -3 677.72 | -3 457.16 | -3 578.33 | -3 890.85 |
| Other operating expenses | -15.35 | - 700.25 | -30.00 | ||
| Total depreciation | -33.50 | -78.69 | -83.41 | -22.67 | -10.54 |
| EBIT | -1 728.16 | 2 027.30 | 2 249.10 | 1 902.01 | 734.56 |
| Other financial income | 55.99 | 20.81 | |||
| Other financial expenses | -7.28 | -21.96 | -28.02 | -27.32 | -1.51 |
| Pre-tax profit | -1 735.44 | 2 061.32 | 2 221.08 | 1 874.69 | 753.87 |
| Income taxes | 380.12 | - 443.07 | - 650.28 | - 423.90 | - 169.20 |
| Net earnings | -1 355.33 | 1 618.25 | 1 570.80 | 1 450.79 | 584.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 45.45 | 24.47 | 3.49 | ||
| Machinery and equipment | 116.81 | 111.80 | 49.38 | 30.19 | 19.65 |
| Tangible assets total | 162.27 | 136.27 | 52.86 | 30.19 | 19.65 |
| Other receivables | 170.70 | 170.70 | 170.70 | 170.70 | 170.70 |
| Investments total | 170.70 | 170.70 | 170.70 | 170.70 | 170.70 |
| Long term receivables total | |||||
| Finished products/goods | 49.51 | ||||
| Inventories total | 49.51 | ||||
| Current trade debtors | 5 550.63 | 6 466.43 | 9 055.97 | 7 640.45 | 6 777.05 |
| Prepayments and accrued income | 123.16 | 125.47 | 109.91 | 111.76 | 112.35 |
| Current other receivables | 812.99 | 7 349.26 | 0.17 | 37.82 | |
| Current deferred tax assets | 415.93 | 19.65 | 55.11 | 190.21 | 82.26 |
| Short term receivables total | 6 089.72 | 7 424.53 | 16 570.24 | 7 942.60 | 7 009.47 |
| Cash and bank deposits | 1 754.50 | 3 232.00 | 1 574.51 | 3 548.81 | 2 022.40 |
| Cash and cash equivalents | 1 754.50 | 3 232.00 | 1 574.51 | 3 548.81 | 2 022.40 |
| Balance sheet total (assets) | 8 226.68 | 10 963.50 | 18 368.32 | 11 692.30 | 9 222.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 150.00 | 1 000.00 | 1 000.00 | 500.00 | |
| Retained earnings | 145.54 | -1 359.79 | - 741.54 | - 170.73 | 780.06 |
| Profit of the financial year | -1 355.33 | 1 618.25 | 1 570.80 | 1 450.79 | 584.66 |
| Shareholders equity total | - 709.79 | 908.46 | 2 329.26 | 2 780.06 | 2 364.72 |
| Non-current liabilities total | |||||
| Current trade creditors | 1 558.93 | 1 065.68 | 2 241.45 | 2 978.74 | 3 131.68 |
| Current owed to group member | 1 451.29 | 552.13 | 687.00 | 902.79 | 1 421.15 |
| Short-term deferred tax liabilities | 445.22 | 85.74 | |||
| Other non-interest bearing current liabilities | 5 726.26 | 7 792.01 | 12 724.86 | 4 609.97 | 2 004.68 |
| Accruals and deferred income | 200.00 | 200.00 | 300.00 | 420.75 | 300.00 |
| Current liabilities total | 8 936.47 | 10 055.04 | 16 039.05 | 8 912.24 | 6 857.51 |
| Balance sheet total (liabilities) | 8 226.68 | 10 963.50 | 18 368.32 | 11 692.30 | 9 222.23 |
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.