HB REGNSKAB ApS
CVR number: 29185999
Agerhønevej 8, 4000 Roskilde
hb@hb-regnskab.com
tel: 51511790
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 665.00 | 619.00 | 560.00 | 593.11 | 452.12 |
| Employee benefit expenses | - 584.00 | - 511.00 | - 590.00 | - 614.26 | - 451.14 |
| EBIT | 81.00 | 108.00 | -30.00 | -21.15 | 0.97 |
| Other financial income | 0.04 | ||||
| Other financial expenses | -2.00 | -2.00 | -2.00 | -2.17 | |
| Pre-tax profit | 79.00 | 106.00 | -32.00 | -23.33 | 1.02 |
| Income taxes | -20.00 | -26.00 | 6.00 | 4.18 | -0.98 |
| Net earnings | 59.00 | 80.00 | -26.00 | -19.15 | 0.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 71.00 | 100.00 | 5.00 | 71.27 | 40.02 |
| Current other receivables | 26.00 | 19.00 | 23.00 | ||
| Current deferred tax assets | 6.00 | 4.18 | 3.20 | ||
| Short term receivables total | 97.00 | 119.00 | 34.00 | 75.45 | 43.22 |
| Cash and bank deposits | 341.00 | 308.00 | 286.00 | 210.42 | 215.16 |
| Cash and cash equivalents | 341.00 | 308.00 | 286.00 | 210.42 | 215.16 |
| Balance sheet total (assets) | 438.00 | 427.00 | 320.00 | 285.87 | 258.37 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 50.00 | ||||
| Retained earnings | -48.00 | 12.00 | 92.00 | 65.94 | 46.79 |
| Profit of the financial year | 59.00 | 80.00 | -26.00 | -19.15 | 0.03 |
| Shareholders equity total | 186.00 | 217.00 | 191.00 | 171.79 | 171.82 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 9.00 | 9.00 | 9.00 |
| Current owed to group member | 68.00 | 70.00 | 26.00 | 19.93 | 19.93 |
| Short-term deferred tax liabilities | 20.00 | 26.00 | |||
| Other non-interest bearing current liabilities | 156.00 | 106.00 | 94.00 | 85.14 | 57.62 |
| Current liabilities total | 252.00 | 210.00 | 129.00 | 114.08 | 86.55 |
| Balance sheet total (liabilities) | 438.00 | 427.00 | 320.00 | 285.87 | 258.37 |
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.