HOLGER KRISTIANSENS EFTF. AALBORG A/S
CVR number: 10616530
Glarmestervænget 19, Stenstrup 4700 Næstved
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 809.94 | 1 092.90 | 1 027.30 | 843.41 | 813.60 |
| Employee benefit expenses | - 188.72 | - 188.41 | - 185.65 | - 184.13 | - 185.38 |
| Total depreciation | - 472.25 | - 131.81 | - 250.90 | - 344.39 | - 596.90 |
| EBIT | 148.98 | 772.68 | 590.74 | 314.89 | 31.32 |
| Other financial income | 0.89 | 2.05 | 41.77 | ||
| Other financial expenses | -27.76 | -19.26 | -20.39 | -17.13 | -13.14 |
| Pre-tax profit | 121.21 | 754.31 | 570.34 | 299.81 | 59.95 |
| Income taxes | -27.20 | - 160.79 | - 127.27 | -66.68 | -15.26 |
| Net earnings | 94.02 | 593.53 | 443.07 | 233.13 | 44.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 648.27 | 631.41 | 1 408.30 | 1 063.91 | 467.01 |
| Tangible assets total | 648.27 | 631.41 | 1 408.30 | 1 063.91 | 467.01 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 535.17 | 1 109.56 | 841.08 | 612.62 | 618.10 |
| Current amounts owed by group member comp. | 13.04 | ||||
| Prepayments and accrued income | 33.80 | 13.37 | 27.55 | 27.18 | 12.47 |
| Current other receivables | 0.40 | 2.18 | |||
| Short term receivables total | 1 582.01 | 1 122.93 | 868.63 | 640.19 | 632.75 |
| Cash and bank deposits | 1 854.58 | 2 905.14 | 1 965.67 | 2 388.08 | 2 537.18 |
| Cash and cash equivalents | 1 854.58 | 2 905.14 | 1 965.67 | 2 388.08 | 2 537.18 |
| Balance sheet total (assets) | 4 084.86 | 4 659.49 | 4 242.59 | 4 092.18 | 3 636.94 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 90.00 | 575.00 | 425.00 | 225.00 | 40.00 |
| Retained earnings | 2 108.23 | 1 627.25 | 1 795.78 | 2 013.85 | 2 206.98 |
| Profit of the financial year | 94.02 | 593.53 | 443.07 | 233.13 | 44.69 |
| Shareholders equity total | 2 792.25 | 3 295.78 | 3 163.85 | 2 971.98 | 2 791.67 |
| Provisions | 42.06 | 36.24 | 132.72 | 124.83 | 17.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 583.51 | 399.94 | 470.46 | 430.46 | 214.55 |
| Current owed to group member | 330.37 | 260.40 | 175.30 | 296.97 | 244.16 |
| Short-term deferred tax liabilities | 96.26 | 169.83 | 32.14 | 77.85 | 131.61 |
| Other non-interest bearing current liabilities | 240.42 | 497.30 | 268.12 | 190.08 | 237.06 |
| Current liabilities total | 1 250.56 | 1 327.47 | 946.02 | 995.36 | 827.38 |
| Balance sheet total (liabilities) | 4 084.86 | 4 659.49 | 4 242.59 | 4 092.18 | 3 636.94 |
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.