HOFOR VAND DRAGØR A/S — Credit Rating and Financial Key Figures
CVR number: 30195949
Kirkevej 7, 2791 Dragør
tel: 32890425
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 10 475.00 | 10 418.00 | 11 044.00 | 9 597.00 | 20 529.00 |
| Purchases during the financial year | -1 859.00 | -2 543.00 | -2 830.00 | -2 972.00 | -3 263.00 |
| External services | -4 682.00 | -5 292.00 | -4 732.00 | -5 135.00 | -5 251.00 |
| Gross profit | 3 934.00 | 2 583.00 | 3 482.00 | 1 490.00 | 12 015.00 |
| Total depreciation | -3 554.00 | -3 725.00 | -3 998.00 | -4 108.00 | -5 057.00 |
| EBIT | 380.00 | -1 142.00 | - 516.00 | -2 618.00 | 6 958.00 |
| Other financial income | 26.00 | 10.00 | 29.00 | 138.00 | 70.00 |
| Other financial expenses | - 330.00 | - 368.00 | - 581.00 | -1 395.00 | -2 189.00 |
| Pre-tax profit | 76.00 | -1 500.00 | -1 068.00 | -3 875.00 | 4 839.00 |
| Income taxes | 2 509.00 | ||||
| Net earnings | 76.00 | -1 500.00 | -1 068.00 | -3 875.00 | 7 348.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 1.00 | ||||
| Goodwill | 335.00 | 169.00 | 3.00 | ||
| Intangible assets total | 336.00 | 169.00 | 3.00 | ||
| Land and waters | 4 310.00 | 4 287.00 | 4 264.00 | 4 241.00 | 4 218.00 |
| Buildings | 95 888.00 | 108 563.00 | 121 702.00 | 136 366.00 | 154 407.00 |
| Machinery and equipment | 198.00 | 142.00 | 80.00 | 24.00 | 2.00 |
| Advance payments and construction in progress | 3 329.00 | 278.00 | 1 877.00 | 6 307.00 | 526.00 |
| Tangible assets total | 103 725.00 | 113 270.00 | 127 923.00 | 146 938.00 | 159 153.00 |
| Investments total | 10.00 | ||||
| Non-current prepayments and accrued income | 7 458.00 | ||||
| Long term receivables total | 7 458.00 | ||||
| Inventories total | |||||
| Current trade debtors | 108.00 | 15.00 | 139.00 | ||
| Current amounts owed by group member comp. | 3 354.00 | 2.00 | 9.00 | 635.00 | 818.00 |
| Current other receivables | 477.00 | 239.00 | 449.00 | 9.00 | 11.00 |
| Current deferred tax assets | 134.00 | 134.00 | 134.00 | 134.00 | 2 643.00 |
| Short term receivables total | 4 073.00 | 375.00 | 607.00 | 778.00 | 3 611.00 |
| Balance sheet total (assets) | 108 134.00 | 113 814.00 | 128 533.00 | 147 716.00 | 170 232.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Other reserves | 336.00 | 169.00 | 3.00 | ||
| Retained earnings | 76 769.00 | 77 012.00 | 75 678.00 | 74 613.00 | 70 738.00 |
| Profit of the financial year | 76.00 | -1 500.00 | -1 068.00 | -3 875.00 | 7 348.00 |
| Shareholders equity total | 82 181.00 | 80 681.00 | 79 613.00 | 75 738.00 | 83 086.00 |
| Non-current loans from credit institutions | 20 227.00 | 25 298.00 | 37 050.00 | 64 861.00 | 82 031.00 |
| Non-current other liabilities | 1 031.00 | 147.00 | 475.00 | 434.00 | |
| Non-current liabilities total | 21 258.00 | 25 445.00 | 37 525.00 | 65 295.00 | 82 031.00 |
| Current loans from credit institutions | 696.00 | 830.00 | 1 070.00 | 1 075.00 | 1 594.00 |
| Advances received | 570.00 | 947.00 | 1 173.00 | 860.00 | 837.00 |
| Current trade creditors | 518.00 | 677.00 | 655.00 | 691.00 | 743.00 |
| Current owed to group member | 2 015.00 | 3 542.00 | 7 921.00 | 3 436.00 | 1 880.00 |
| Other non-interest bearing current liabilities | 896.00 | 1 692.00 | 576.00 | 621.00 | 61.00 |
| Current liabilities total | 4 695.00 | 7 688.00 | 11 395.00 | 6 683.00 | 5 115.00 |
| Balance sheet total (liabilities) | 108 134.00 | 113 814.00 | 128 533.00 | 147 716.00 | 170 232.00 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.