FH CONTRACTORS A/S — Credit Rating and Financial Key Figures
CVR number: 26940400
Måde Industrivej 21, 6705 Esbjerg Ø
tel: 76124440
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 8 639.42 | 7 100.31 | 4 906.06 | 5 036.42 | 7 348.66 |
Employee benefit expenses | -8 593.55 | -6 678.23 | -4 511.00 | -4 435.88 | -5 184.82 |
Total depreciation | - 238.25 | - 229.85 | - 199.76 | - 187.87 | - 218.00 |
EBIT | - 192.38 | 192.23 | 195.29 | 412.68 | 1 945.84 |
Other financial income | 19.04 | 0.43 | 419.13 | 483.62 | 1.84 |
Other financial expenses | - 312.49 | - 480.15 | - 401.80 | - 504.99 | -1 464.76 |
Net income from associates (fin.) | 398.85 | -5 354.96 | -5 399.21 | - 620.15 | 1 781.77 |
Pre-tax profit | -86.97 | -5 642.45 | -5 186.59 | - 228.84 | 2 264.68 |
Income taxes | 191.38 | 62.24 | -57.81 | -88.91 | 1 353.03 |
Net earnings | 104.41 | -5 580.21 | -5 244.40 | - 317.75 | 3 617.72 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 10 075.93 | 9 913.61 | 9 751.28 | 9 588.96 | 9 426.96 |
Machinery and equipment | 125.84 | 58.32 | 20.88 | 275.33 | 219.33 |
Other tangible assets | -0.00 | -0.00 | |||
Tangible assets total | 10 201.77 | 9 971.93 | 9 772.16 | 9 864.29 | 9 646.29 |
Holdings in group member companies | 1 062.43 | 16.52 | |||
Other non-current investments | -0.00 | 0.00 | |||
Other receivables | -0.00 | -0.00 | -0.00 | ||
Investments total | 1 062.43 | 16.52 | -0.00 | ||
Non-curr. owed by group member comp. | 5 383.15 | 5 104.58 | 4 784.86 | ||
Long term receivables total | 5 383.15 | 5 104.58 | 4 784.86 | ||
Inventories total | |||||
Current trade debtors | 3 490.94 | 6 464.30 | 99.14 | 54.81 | 132.91 |
Current amounts owed by group member comp. | 32.38 | 9.90 | |||
Prepayments and accrued income | 66.28 | 30.55 | 131.14 | 131.93 | 129.32 |
Current other receivables | 144.77 | 45.67 | 92.66 | 170.92 | 350.43 |
Current deferred tax assets | 150.96 | 105.93 | 1 468.60 | ||
Short term receivables total | 3 852.95 | 6 646.46 | 322.94 | 390.04 | 2 091.16 |
Cash and bank deposits | 23.12 | 24.73 | 13.98 | 36.06 | 29.09 |
Cash and cash equivalents | 23.12 | 24.73 | 13.98 | 36.06 | 29.09 |
Balance sheet total (assets) | 15 140.28 | 16 659.63 | 15 492.23 | 15 394.97 | 16 551.41 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 510.00 | 510.00 | 510.00 | 510.00 | 510.00 |
Asset revaluation reserve | 846.25 | ||||
Retained earnings | 2 143.68 | 3 094.34 | -2 485.87 | -7 730.27 | -8 048.02 |
Profit of the financial year | 104.41 | -5 580.21 | -5 244.40 | - 317.75 | 3 617.72 |
Shareholders equity total | 3 604.34 | -1 975.87 | -7 220.27 | -7 538.02 | -3 920.30 |
Provisions | 65.69 | 4 418.43 | 9 866.99 | 10 061.09 | 7 706.03 |
Capital loans | 3 697.29 | 3 697.29 | 3 697.29 | ||
Non-current loans from credit institutions | 2 562.17 | 2 396.95 | 5 435.55 | 4 545.75 | 2 969.62 |
Non-current other liabilities | 191.47 | 276.13 | 276.13 | 264.12 | 282.25 |
Non-current liabilities total | 2 753.63 | 2 673.07 | 9 408.96 | 8 507.16 | 6 949.16 |
Short-term capital loans | 184.85 | ||||
Current loans from credit institutions | 1 222.22 | 1 486.91 | 2 294.30 | 2 657.63 | 2 928.64 |
Current trade creditors | 411.50 | 457.10 | 337.26 | 451.30 | 316.11 |
Current owed to group member | 6 400.20 | 8 892.52 | 1 014.63 | 1 658.15 | |
Short-term deferred tax liabilities | 13.65 | 31.33 | 71.93 | ||
Other non-interest bearing current liabilities | 682.70 | 707.47 | 791.36 | 209.84 | 656.85 |
Current liabilities total | 8 716.61 | 11 544.00 | 3 436.55 | 4 364.74 | 5 816.52 |
Balance sheet total (liabilities) | 15 140.27 | 16 659.63 | 15 492.23 | 15 394.97 | 16 551.41 |
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.