ESTHER OG TAGE HANSEN ApS — Credit Rating and Financial Key Figures
CVR number: 12602693
Abelsgade 12, 9700 Brønderslev
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 315.18 | 528.25 | |||
| Gross profit | 1 315.18 | 528.25 | 688.57 | 516.81 | 439.89 |
| Wages and salaries | - 479.75 | -94.62 | -60.00 | ||
| Social security expenses | - 158.64 | -75.79 | -66.20 | -68.59 | |
| EBIT | 676.79 | 357.84 | 688.57 | 450.62 | 311.31 |
| Other financial income | 52.53 | 153.66 | 15.30 | 63.37 | 316.19 |
| Other financial expenses | -97.37 | -20.18 | -49.62 | -3.44 | - 122.78 |
| Pre-tax profit | 631.95 | 491.31 | 654.25 | 510.55 | 504.72 |
| Income taxes | - 139.11 | - 108.09 | - 143.92 | - 112.33 | - 111.03 |
| Net earnings | 492.84 | 383.23 | 510.33 | 398.21 | 393.68 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 1 297.34 | 113.67 | 449.71 | 350.02 | 2 803.66 |
| Long term receivables total | 1 297.34 | 113.67 | 449.71 | 350.02 | 2 803.66 |
| Inventories total | |||||
| Current deferred tax assets | 8.00 | 18.00 | |||
| Short term receivables total | 8.00 | 18.00 | |||
| Cash and bank deposits | 1 630.43 | 3 009.53 | 517.32 | 830.67 | 159.95 |
| Cash and cash equivalents | 1 630.43 | 3 009.53 | 517.32 | 830.67 | 159.95 |
| Balance sheet total (assets) | 2 927.78 | 3 131.20 | 967.03 | 1 198.69 | 2 963.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 55.30 | 2 700.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 1 876.64 | - 330.51 | -61.69 | 330.84 | 607.05 |
| Profit of the financial year | 492.84 | 383.23 | 510.33 | 398.21 | 393.68 |
| Shareholders equity total | 2 624.79 | 2 952.71 | 763.04 | 1 046.85 | 1 322.74 |
| Non-current liabilities total | |||||
| Advances received | 51.91 | 47.93 | 45.50 | 36.55 | |
| Current trade creditors | 22.50 | 24.82 | 13.90 | 19.00 | 21.25 |
| Current owed to participating | 66.19 | 1 487.12 | |||
| Short-term deferred tax liabilities | 125.64 | 101.76 | 142.15 | 87.33 | 80.03 |
| Other non-interest bearing current liabilities | 88.66 | 15.92 | |||
| Current liabilities total | 302.99 | 178.49 | 203.99 | 151.83 | 1 640.87 |
| Balance sheet total (liabilities) | 2 927.78 | 3 131.20 | 967.03 | 1 198.69 | 2 963.61 |
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.