HUMMEL HOLDING A/S
CVR number: 15238712
Balticagade 20, 8000 Aarhus C
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 7 659.07 | 5 376.80 | 5 958.00 | 3 962.00 | 3 548.00 |
| External services | -6 898.47 | -8 535.17 | -6 094.00 | -6 005.00 | -4 870.00 |
| Gross profit | 760.61 | -3 158.37 | - 136.00 | -2 043.00 | -1 322.00 |
| Total depreciation | - 440.81 | - 429.87 | - 425.00 | -5 811.00 | -6 282.00 |
| EBIT | 319.80 | -3 588.24 | - 561.00 | -7 854.00 | -7 604.00 |
| Other financial income | 44 906.47 | 20 671.99 | 34 140.00 | 26 748.00 | 19 431.00 |
| Other financial expenses | -8 105.89 | -11 854.05 | -21 480.00 | -22 196.00 | -35 687.00 |
| Net income from associates (fin.) | 50 040.96 | -67 781.47 | 84 236.00 | -90 733.00 | -69 418.00 |
| Pre-tax profit | 87 161.33 | -62 551.77 | 96 335.00 | -94 035.00 | -93 278.00 |
| Income taxes | -8 163.62 | - 884.16 | -1 021.00 | - 780.00 | 5 778.00 |
| Net earnings | 78 997.72 | -63 435.93 | 95 314.00 | -94 815.00 | -87 500.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 3 335.07 | 2 905.20 | 79 480.00 | 75 994.00 | 77 712.00 |
| Intangible assets total | 3 335.07 | 2 905.20 | 79 480.00 | 75 994.00 | 77 712.00 |
| Tangible assets total | |||||
| Holdings in group member companies | 385 900.86 | 315 099.97 | 365 664.00 | 273 245.00 | 154 262.00 |
| Investments total | 385 900.86 | 315 099.97 | 365 664.00 | 273 245.00 | 154 262.00 |
| Non-curr. owed by group member comp. | 146 995.10 | 117 008.00 | 92 865.00 | 105 790.00 | 63 105.00 |
| Long term receivables total | 146 995.10 | 117 008.00 | 92 865.00 | 105 790.00 | 63 105.00 |
| Inventories total | |||||
| Current trade debtors | 85 420.17 | 72 844.34 | 72 823.00 | 66 404.00 | 55 726.00 |
| Current amounts owed by group member comp. | 105 083.81 | 157 382.50 | 117 258.00 | 117 892.00 | 123 592.00 |
| Current other receivables | 26 839.74 | 244.83 | 1 729.00 | 337.00 | |
| Current deferred tax assets | 1 071.83 | 10 157.11 | 12 599.00 | 7 256.00 | 12 504.00 |
| Short term receivables total | 218 415.55 | 240 628.78 | 204 409.00 | 191 889.00 | 191 822.00 |
| Cash and bank deposits | 11 353.31 | 26.00 | 25.00 | ||
| Cash and cash equivalents | 11 353.31 | 26.00 | 25.00 | ||
| Balance sheet total (assets) | 754 646.58 | 686 995.26 | 742 418.00 | 646 944.00 | 486 926.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10 000.00 | 10 000.00 | 110 000.00 | 110 000.00 | 110 000.00 |
| Other reserves | 189 276.32 | -15 014.02 | 76 844.00 | -34 975.00 | - 131 906.00 |
| Retained earnings | 91 901.05 | 242 583.05 | 94 912.00 | 280 961.00 | 212 798.00 |
| Profit of the financial year | 78 997.72 | -63 435.93 | 95 314.00 | -94 815.00 | -87 500.00 |
| Shareholders equity total | 370 175.09 | 174 133.10 | 377 070.00 | 261 171.00 | 103 392.00 |
| Provisions | 23 428.96 | 103 693.60 | 16 070.00 | 18 791.00 | 17 803.00 |
| Non-current loans from credit institutions | 47 502.03 | 113 369.23 | 70 000.00 | 82 211.00 | 50 000.00 |
| Non-current owed to group member | 969.00 | ||||
| Non-current liabilities total | 47 502.03 | 113 369.23 | 70 969.00 | 82 211.00 | 50 000.00 |
| Current loans from credit institutions | 103 833.43 | 37 789.72 | 43 366.00 | 88 247.00 | 37 795.00 |
| Current trade creditors | 1 421.57 | 1 403.31 | 951.00 | 1 006.00 | 507.00 |
| Current owed to group member | 208 225.51 | 256 290.87 | 233 932.00 | 195 337.00 | 276 802.00 |
| Other non-interest bearing current liabilities | 60.00 | 315.44 | 60.00 | 181.00 | 627.00 |
| Current liabilities total | 313 540.50 | 295 799.33 | 278 309.00 | 284 771.00 | 315 731.00 |
| Balance sheet total (liabilities) | 754 646.58 | 686 995.26 | 742 418.00 | 646 944.00 | 486 926.00 |
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.