HN BENZIN ApS
CVR number: 28288875
Rådhusgade 13, 8300 Odder
shell.odder@c.dk
tel: 86541188
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 591.88 | 1 599.96 | 1 834.86 | 2 043.95 | 2 006.58 |
| Employee benefit expenses | -1 218.98 | -1 401.14 | -1 436.60 | -1 553.19 | -1 631.30 |
| Total depreciation | - 129.82 | - 115.21 | -71.01 | -51.76 | -39.93 |
| EBIT | 243.08 | 83.61 | 327.25 | 439.00 | 335.35 |
| Other financial income | 0.01 | 0.23 | |||
| Other financial expenses | -21.45 | -15.98 | -8.39 | -7.77 | -7.59 |
| Pre-tax profit | 221.64 | 67.63 | 318.86 | 431.46 | 327.76 |
| Income taxes | -48.75 | -14.89 | -70.43 | -96.28 | -74.01 |
| Net earnings | 172.88 | 52.74 | 248.43 | 335.18 | 253.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 97.36 | 63.11 | 29.07 | 8.62 | |
| Machinery and equipment | 237.64 | 118.41 | 81.44 | 50.13 | 18.82 |
| Tangible assets total | 335.00 | 181.52 | 110.51 | 58.75 | 18.82 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 812.75 | 831.07 | 459.13 | 432.95 | 495.39 |
| Inventories total | 812.75 | 831.07 | 459.13 | 432.95 | 495.39 |
| Current trade debtors | 5.27 | ||||
| Current amounts owed by group member comp. | 50.76 | 11.00 | |||
| Prepayments and accrued income | 103.90 | 85.59 | 53.19 | 31.37 | 10.27 |
| Current other receivables | 113.70 | 112.78 | 101.42 | 110.77 | 98.28 |
| Current deferred tax assets | 2.10 | 5.50 | 8.80 | ||
| Short term receivables total | 222.87 | 198.37 | 207.48 | 158.64 | 117.35 |
| Cash and bank deposits | 679.95 | 467.77 | 522.61 | 745.98 | 743.21 |
| Cash and cash equivalents | 679.95 | 467.77 | 522.61 | 745.98 | 743.21 |
| Balance sheet total (assets) | 2 050.56 | 1 678.74 | 1 299.74 | 1 396.32 | 1 374.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 170.00 | 50.00 | 240.00 | 335.00 | 253.00 |
| Retained earnings | - 162.14 | -39.26 | - 226.52 | - 313.09 | - 230.92 |
| Profit of the financial year | 172.88 | 52.74 | 248.43 | 335.18 | 253.75 |
| Shareholders equity total | 305.74 | 188.48 | 386.91 | 482.08 | 400.84 |
| Provisions | 16.20 | 3.90 | |||
| Non-current trade creditors | 135.36 | ||||
| Non-current other liabilities | 28.55 | ||||
| Non-current liabilities total | 28.55 | 135.36 | |||
| Current loans from credit institutions | 38.66 | ||||
| Current trade creditors | 1 167.20 | 858.66 | 292.83 | 545.04 | 423.26 |
| Current owed to participating | 28.90 | 16.29 | 17.83 | 20.23 | 20.37 |
| Current owed to group member | 323.80 | 108.57 | 217.01 | ||
| Short-term deferred tax liabilities | 33.15 | 27.19 | 76.43 | 99.68 | 77.31 |
| Other non-interest bearing current liabilities | 175.56 | 447.10 | 351.72 | 249.28 | 235.99 |
| Current liabilities total | 1 728.62 | 1 457.81 | 777.47 | 914.24 | 973.94 |
| Balance sheet total (liabilities) | 2 050.56 | 1 678.74 | 1 299.74 | 1 396.32 | 1 374.78 |
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.