HUNSBALLE ApS — Credit Rating and Financial Key Figures
CVR number: 30718690
Orebyvej 80, Eggeslevmagle 4230 Skælskør
tel: 40309002
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 799.43 | 1 114.95 | 569.98 | 1 196.21 | 1 099.26 |
| Employee benefit expenses | - 725.35 | - 783.14 | - 253.68 | - 647.69 | - 531.33 |
| Other operating expenses | -13.00 | -0.05 | |||
| Total depreciation | -57.37 | -57.37 | -57.37 | ||
| EBIT | 74.07 | 318.81 | 258.93 | 491.15 | 510.51 |
| Other financial income | 0.10 | 0.75 | |||
| Other financial expenses | -35.87 | -26.90 | -21.13 | -28.78 | -15.73 |
| Pre-tax profit | 38.20 | 292.00 | 237.80 | 462.37 | 495.52 |
| Income taxes | -10.19 | -65.39 | -52.96 | - 102.43 | - 108.13 |
| Net earnings | 28.01 | 226.61 | 184.84 | 359.94 | 387.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 090.07 | 1 032.69 | 975.32 | ||
| Advance payments and construction in progress | 930.44 | ||||
| Tangible assets total | 930.44 | 1 090.07 | 1 032.69 | 975.32 | |
| Investments total | |||||
| Non-current loans receivable | 3.73 | ||||
| Long term receivables total | 3.73 | ||||
| Raw materials and consumables | 175.00 | 175.00 | 175.00 | 125.00 | 218.00 |
| Finished products/goods | 375.00 | 150.00 | 341.20 | 541.87 | 320.00 |
| Advance payments | 55.65 | ||||
| Inventories total | 550.00 | 380.65 | 516.20 | 666.87 | 538.00 |
| Current trade debtors | 147.90 | 1 555.75 | 556.30 | 1 915.23 | 2 342.58 |
| Current other receivables | 399.50 | 106.56 | 926.38 | 1 094.84 | 743.66 |
| Current deferred tax assets | 14.40 | ||||
| Short term receivables total | 561.79 | 1 662.31 | 1 482.67 | 3 010.07 | 3 086.25 |
| Cash and bank deposits | 423.70 | 13.74 | 26.02 | ||
| Cash and cash equivalents | 423.70 | 13.74 | 26.02 | ||
| Balance sheet total (assets) | 1 111.79 | 3 397.10 | 3 102.68 | 4 735.66 | 4 603.30 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 131.25 | 131.25 | 131.25 | 131.25 | 131.25 |
| Shares repurchased | 100.00 | 120.00 | |||
| Retained earnings | 91.61 | 119.62 | 346.24 | 431.07 | 671.01 |
| Profit of the financial year | 28.01 | 226.61 | 184.84 | 359.94 | 387.40 |
| Shareholders equity total | 250.87 | 477.49 | 662.33 | 1 022.26 | 1 309.66 |
| Provisions | 31.15 | 46.00 | 72.00 | 27.60 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 237.02 | 196.07 | |||
| Current trade creditors | 206.27 | 2 744.16 | 2 268.00 | 3 009.99 | 2 892.87 |
| Short-term deferred tax liabilities | 144.53 | ||||
| Other non-interest bearing current liabilities | 417.63 | 144.31 | 126.35 | 631.41 | 32.57 |
| Current liabilities total | 860.92 | 2 888.46 | 2 394.35 | 3 641.40 | 3 266.03 |
| Balance sheet total (liabilities) | 1 111.79 | 3 397.09 | 3 102.68 | 4 735.66 | 4 603.30 |
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.