HAMMER GRAPHIC SUPPLY ApS
CVR number: 28708114
Voldgårdsvej 14, 2650 Hvidovre
info@hammergraphicsupply.com
tel: 32464455
www.hammergraphicsupply.com
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | - 920.56 | ||||
| Gross profit | 705.27 | 992.24 | 321.32 | - 247.28 | 209.29 |
| Employee benefit expenses | - 495.47 | - 477.19 | - 399.03 | - 216.05 | - 228.02 |
| Total depreciation | -10.55 | -10.55 | -10.55 | -10.55 | -10.55 |
| EBIT | - 721.31 | 504.50 | -88.26 | - 473.88 | -29.27 |
| Other financial income | 2.31 | 3.32 | 2.78 | 3.66 | 8.68 |
| Other financial expenses | -36.53 | -18.45 | -26.09 | -29.05 | -63.79 |
| Pre-tax profit | - 755.53 | 489.37 | - 111.57 | - 499.26 | -84.38 |
| Income taxes | 165.51 | - 108.78 | 24.18 | 107.09 | 18.43 |
| Net earnings | - 590.02 | 380.59 | -87.39 | - 392.16 | -65.95 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 94.92 | 84.38 | 73.83 | 63.28 | 52.74 |
| Tangible assets total | 94.92 | 84.38 | 73.83 | 63.28 | 52.74 |
| Investments total | |||||
| Non-curr. owed by particip. interest comp. | 139.24 | 138.32 | 142.88 | ||
| Long term receivables total | 139.24 | 138.32 | 142.88 | ||
| Finished products/goods | 457.67 | 345.99 | 555.44 | 340.03 | 233.92 |
| Inventories total | 457.67 | 345.99 | 555.44 | 340.03 | 233.92 |
| Current trade debtors | 564.11 | 212.75 | 30.27 | 34.69 | 170.88 |
| Current amounts owed by group member comp. | 53.48 | ||||
| Current other receivables | 74.53 | 11.45 | 12.00 | ||
| Current deferred tax assets | 169.31 | 60.53 | 84.71 | 191.81 | 210.24 |
| Short term receivables total | 807.95 | 338.21 | 114.98 | 238.49 | 381.12 |
| Balance sheet total (assets) | 1 360.54 | 768.57 | 883.50 | 780.12 | 810.65 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 243.96 | - 346.06 | 34.53 | -52.85 | - 445.02 |
| Profit of the financial year | - 590.02 | 380.59 | -87.39 | - 392.16 | -65.95 |
| Shareholders equity total | - 221.06 | 159.53 | 72.14 | - 320.02 | - 385.97 |
| Non-current owed to group member | 351.75 | 660.10 | 843.90 | ||
| Non-current liabilities total | 351.75 | 660.10 | 843.90 | ||
| Current loans from credit institutions | 149.11 | 142.01 | 92.60 | 136.13 | 101.80 |
| Current trade creditors | 1 262.68 | 202.75 | 127.20 | 94.50 | 129.15 |
| Current owed to participating | 30.83 | ||||
| Short-term deferred tax liabilities | 37.62 | ||||
| Other non-interest bearing current liabilities | 101.36 | 264.28 | 239.79 | 209.41 | 121.77 |
| Current liabilities total | 1 581.60 | 609.04 | 459.60 | 440.04 | 352.72 |
| Balance sheet total (liabilities) | 1 360.54 | 768.57 | 883.50 | 780.12 | 810.65 |
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.