Højgård Tapperi A/S
CVR number: 29828768
Havneøen 10, 7100 Vejle
daniel@mkirk.dk
tel: 75841414
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 218.72 | - 144.15 | -76.20 | 20.81 | -82.94 |
| EBIT | - 218.72 | - 144.15 | -76.20 | 20.81 | -82.94 |
| Other financial income | 0.52 | 0.71 | 25.23 | 177.42 | |
| Other financial expenses | -0.08 | -0.04 | -2.10 | -1.66 | |
| Pre-tax profit | - 218.28 | - 143.48 | -78.30 | 44.38 | 94.48 |
| Income taxes | 1 268.00 | 10.00 | 2 905.84 | 375.73 | |
| Net earnings | 1 049.72 | - 133.48 | 2 827.54 | 420.11 | 94.48 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 18.36 | 13.67 | 3.73 | ||
| Finished products/goods | 31.60 | 98.23 | 134.79 | 43.55 | |
| Inventories total | 18.36 | 45.28 | 101.97 | 134.79 | 43.55 |
| Current trade debtors | 110.72 | ||||
| Current amounts owed by group member comp. | 736.03 | 112.91 | 4 532.96 | 4 663.42 | |
| Prepayments and accrued income | 3.28 | ||||
| Current other receivables | 9.75 | 49.14 | |||
| Current deferred tax assets | 1 268.00 | 1 209.90 | 4 003.16 | ||
| Short term receivables total | 2 013.78 | 1 369.76 | 4 119.36 | 4 532.96 | 4 663.42 |
| Cash and bank deposits | 103.50 | 100.10 | 266.90 | 218.78 | 270.12 |
| Cash and cash equivalents | 103.50 | 100.10 | 266.90 | 218.78 | 270.12 |
| Balance sheet total (assets) | 2 135.64 | 1 515.13 | 4 488.22 | 4 886.53 | 4 977.09 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 510.00 | 510.00 | 510.00 | 510.00 | 510.00 |
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | -1 006.58 | 43.14 | 1 114.66 | 3 942.20 | 4 362.31 |
| Profit of the financial year | 1 049.72 | - 133.48 | 2 827.54 | 420.11 | 94.48 |
| Shareholders equity total | 2 053.14 | 419.66 | 4 452.20 | 4 872.31 | 4 966.79 |
| Non-current liabilities total | |||||
| Current trade creditors | 62.50 | 0.16 | 3.28 | 0.37 | 0.65 |
| Current owed to group member | 1 074.91 | ||||
| Other non-interest bearing current liabilities | 20.00 | 20.40 | 32.74 | 13.85 | 9.65 |
| Current liabilities total | 82.50 | 1 095.48 | 36.02 | 14.22 | 10.30 |
| Balance sheet total (liabilities) | 2 135.64 | 1 515.13 | 4 488.22 | 4 886.53 | 4 977.09 |
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.