FRITZ HANSEN A/S — Credit Rating and Financial Key Figures
CVR number: 14120211
Allerødvej 8, 3450 Allerød
tel: 48171948
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 573.13 | 620.86 | 777.78 | 860.51 | 645.98 |
Purchases during the financial year | 336.18 | 228.19 | |||
External services | 304.99 | 198.70 | |||
Gross profit | 573.13 | 620.86 | 777.78 | 1 501.67 | 1 072.87 |
Employee benefit expenses | - 175.35 | - 148.30 | |||
Total depreciation | -42.06 | -43.58 | |||
EBIT | 67.14 | 111.19 | 118.70 | 1.93 | 27.20 |
Other financial income | 0.62 | 0.92 | |||
Other financial expenses | -9.55 | -13.12 | |||
Pre-tax profit | 48.22 | 80.69 | 80.39 | -7.00 | 15.00 |
Income taxes | -3.82 | -1.93 | |||
Net earnings | 48.22 | 80.69 | 80.39 | -10.82 | 13.07 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 37.15 | 34.70 | |||
Goodwill | 156.06 | 132.76 | |||
Intangible assets total | 193.21 | 167.46 | |||
Land and waters | 67.02 | 65.85 | |||
Buildings | 12.97 | 10.26 | |||
Machinery and equipment | 11.85 | 9.25 | |||
Advance payments and construction in progress | 2.94 | 5.96 | |||
Tangible assets total | 94.78 | 91.32 | |||
Other receivables | 490.81 | 547.99 | 587.03 | 7.23 | 6.96 |
Investments total | 490.81 | 547.99 | 587.03 | 7.23 | 6.96 |
Long term receivables total | |||||
Finished products/goods | 242.46 | 222.77 | |||
Inventories total | 242.46 | 222.77 | |||
Current trade debtors | 94.89 | 66.38 | |||
Prepayments and accrued income | 5.90 | 5.60 | |||
Current other receivables | 8.35 | 9.38 | |||
Current deferred tax assets | 7.27 | 5.32 | |||
Short term receivables total | 116.41 | 86.69 | |||
Cash and bank deposits | 40.84 | 30.78 | |||
Cash and cash equivalents | 40.84 | 30.78 | |||
Balance sheet total (assets) | 490.81 | 547.99 | 587.03 | 694.93 | 605.99 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 314.83 | 359.33 | 383.75 | 22.00 | 22.00 |
Other reserves | -3.21 | -4.72 | |||
Retained earnings | -48.22 | -80.69 | -80.39 | 307.86 | 297.80 |
Profit of the financial year | 48.22 | 80.69 | 80.39 | -10.82 | 13.07 |
Shareholders equity total | 314.83 | 359.33 | 383.75 | 315.82 | 328.14 |
Provisions | 2.50 | 2.50 | |||
Non-current liabilities total | |||||
Current loans from credit institutions | 288.48 | 209.97 | |||
Current trade creditors | 58.32 | 32.67 | |||
Short-term deferred tax liabilities | 1.45 | 0.23 | |||
Other non-interest bearing current liabilities | 28.36 | 32.47 | |||
Current liabilities total | 376.60 | 275.34 | |||
Balance sheet total (liabilities) | 314.83 | 359.33 | 383.75 | 694.93 | 605.99 |
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.