HANS JØRN HVID, SJELLERUPSKOV ApS
CVR number: 27523811
Holmvej 32, Sjellerupskov 6430 Nordborg
hvid@sjellerupskov.dk
tel: 74459689
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 430.13 | 1 339.11 | 1 885.45 | 1 761.64 | 1 531.39 |
| Employee benefit expenses | -1 474.52 | -1 345.07 | -1 194.29 | -1 011.79 | -1 075.49 |
| Total depreciation | -52.05 | -90.24 | -60.45 | -64.12 | -86.54 |
| EBIT | -96.45 | -96.20 | 630.71 | 685.74 | 369.36 |
| Other financial income | 18.29 | 20.03 | 24.42 | 16.61 | 17.83 |
| Other financial expenses | -25.66 | -77.23 | -28.94 | -25.88 | -30.31 |
| Pre-tax profit | - 103.81 | - 153.40 | 626.19 | 676.46 | 356.88 |
| Income taxes | 22.35 | 33.63 | - 139.09 | - 150.41 | -78.83 |
| Net earnings | -81.46 | - 119.77 | 487.11 | 526.04 | 278.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 27.84 | 21.66 | 15.47 | 9.28 | 3.09 |
| Machinery and equipment | 84.81 | 218.48 | 184.22 | 126.29 | 214.09 |
| Tangible assets total | 112.65 | 240.13 | 199.68 | 135.57 | 217.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 935.85 | 1 503.47 | 1 342.67 | 1 234.16 | 1 320.59 |
| Inventories total | 935.85 | 1 503.47 | 1 342.67 | 1 234.16 | 1 320.59 |
| Current trade debtors | 1 077.76 | 1 487.72 | 1 261.42 | 867.03 | 1 255.08 |
| Prepayments and accrued income | 46.09 | 41.78 | 95.20 | 108.44 | 115.04 |
| Current other receivables | 628.55 | 367.58 | 382.28 | 397.57 | 413.47 |
| Current deferred tax assets | 34.40 | 66.17 | 11.80 | 13.89 | 14.50 |
| Short term receivables total | 1 786.79 | 1 963.24 | 1 750.71 | 1 386.93 | 1 798.10 |
| Other current investments | 19.24 | 20.77 | 29.75 | 28.69 | 29.09 |
| Cash and bank deposits | 2.90 | 4.28 | 14.12 | 30.33 | 43.80 |
| Cash and cash equivalents | 22.14 | 25.05 | 43.87 | 59.02 | 72.89 |
| Balance sheet total (assets) | 2 857.42 | 3 731.89 | 3 336.92 | 2 815.68 | 3 408.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 450.00 | 500.00 | |||
| Retained earnings | 1 072.35 | 990.89 | 421.12 | 408.23 | 934.27 |
| Profit of the financial year | -81.46 | - 119.77 | 487.11 | 526.04 | 278.05 |
| Shareholders equity total | 1 115.89 | 996.12 | 1 483.23 | 1 559.27 | 1 337.33 |
| Non-current other liabilities | 67.97 | 68.99 | |||
| Non-current liabilities total | 67.97 | 68.99 | |||
| Current loans from credit institutions | 604.93 | 1 179.16 | 556.43 | ||
| Current trade creditors | 352.44 | 308.06 | 546.34 | 411.37 | 625.74 |
| Current owed to group member | 437.15 | 400.70 | 349.20 | 1 034.94 | |
| Short-term deferred tax liabilities | 91.04 | 158.91 | 79.23 | ||
| Other non-interest bearing current liabilities | 347.00 | 779.88 | 590.89 | 336.92 | 331.53 |
| Current liabilities total | 1 741.53 | 2 667.80 | 1 784.70 | 1 256.40 | 2 071.44 |
| Balance sheet total (liabilities) | 2 857.42 | 3 731.89 | 3 336.92 | 2 815.68 | 3 408.77 |
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.