HEJNSVIG BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 31243017
Klodhøjvej 2, 7250 Hejnsvig
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 25 199.00 | 23 990.00 | 25 735.00 | 29 287.98 | 28 403.14 |
| Other operating income | 352.86 | 358.52 | |||
| Costs of manufacturing | -24 892.94 | -23 614.69 | |||
| External services | -2 223.01 | -2 132.48 | |||
| Gross profit | 3 529.00 | 3 250.00 | 3 122.00 | 2 524.89 | 3 014.49 |
| Employee benefit expenses | -2 689.98 | -2 817.37 | |||
| Total depreciation | - 211.91 | - 260.24 | |||
| EBIT | -32.00 | - 266.00 | 302.00 | - 377.01 | -63.13 |
| Other financial income | 6.15 | 50.20 | |||
| Other financial expenses | -42.92 | -52.10 | |||
| Income from other inv. held as non-curr. assets | 237.34 | 228.20 | |||
| Net income from associates (fin.) | -0.67 | -0.80 | |||
| Pre-tax profit | 1.00 | -91.00 | 341.00 | - 177.10 | 162.38 |
| Income taxes | 45.09 | -36.23 | |||
| Net earnings | 1.00 | -91.00 | 341.00 | - 132.01 | 126.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 144.95 | 4 987.91 | |||
| Machinery and equipment | 319.74 | 527.37 | |||
| Tangible assets total | 5 464.69 | 5 515.28 | |||
| Participating interests | 84.40 | 86.00 | |||
| Other receivables | 7 429.00 | 7 954.00 | 7 942.00 | ||
| Investments total | 7 429.00 | 7 954.00 | 7 942.00 | 84.40 | 86.00 |
| Non-current loans receivable | 765.20 | 765.20 | |||
| Long term receivables total | 765.20 | 765.20 | |||
| Finished products/goods | 1 098.72 | 1 068.09 | |||
| Inventories total | 1 098.72 | 1 068.09 | |||
| Current trade debtors | 105.06 | 107.43 | |||
| Current other receivables | 260.10 | 586.09 | |||
| Current deferred tax assets | 64.08 | 30.22 | |||
| Short term receivables total | 429.24 | 723.74 | |||
| Cash and bank deposits | 75.99 | 165.88 | |||
| Cash and cash equivalents | 75.99 | 165.88 | |||
| Balance sheet total (assets) | 7 429.00 | 7 954.00 | 7 942.00 | 7 918.25 | 8 324.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5 079.00 | 4 988.00 | 5 331.00 | 42.57 | 44.17 |
| Retained earnings | -1.00 | 91.00 | - 341.00 | 5 292.19 | 5 160.18 |
| Profit of the financial year | 1.00 | -91.00 | 341.00 | - 132.01 | 126.15 |
| Shareholders equity total | 5 079.00 | 4 988.00 | 5 331.00 | 5 202.75 | 5 330.50 |
| Provisions | 55.69 | 60.57 | |||
| Non-current loans from credit institutions | 906.97 | 889.77 | |||
| Non-current deferred tax liabilities | 274.24 | 285.63 | |||
| Non-current liabilities total | 1 181.20 | 1 175.40 | |||
| Current loans from credit institutions | 92.76 | 66.40 | |||
| Current trade creditors | 1 054.48 | 1 258.67 | |||
| Other non-interest bearing current liabilities | 331.37 | 432.65 | |||
| Current liabilities total | 1 478.61 | 1 757.72 | |||
| Balance sheet total (liabilities) | 5 079.00 | 4 988.00 | 5 331.00 | 7 918.25 | 8 324.19 |
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.