HAUBJERG/MADSEN A/S
CVR number: 32286801
Dyrskuevej 11, Hjortsballe 7323 Give
poul@haubjergmadsen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 913.30 | 2 447.90 | 3 994.88 | 4 890.77 | 4 125.31 |
| Employee benefit expenses | -1 651.15 | -2 082.41 | -2 405.53 | -2 547.45 | -2 671.58 |
| Other operating expenses | -25.00 | ||||
| EBIT | 237.15 | 365.49 | 1 589.35 | 2 343.32 | 1 453.73 |
| Other financial income | 6.68 | 12.16 | 1.35 | 44.12 | 38.43 |
| Other financial expenses | -56.08 | -23.92 | -31.26 | -2.42 | -6.34 |
| Pre-tax profit | 187.75 | 353.73 | 1 559.44 | 2 385.02 | 1 485.82 |
| Income taxes | -47.64 | -81.73 | - 348.84 | - 532.51 | - 342.12 |
| Net earnings | 140.11 | 272.00 | 1 210.60 | 1 852.51 | 1 143.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2 421.65 | 2 546.57 | 2 231.88 | 4 029.69 | 2 155.70 |
| Advance payments | 432.18 | 168.20 | |||
| Inventories total | 2 421.65 | 2 978.75 | 2 231.88 | 4 029.69 | 2 323.90 |
| Current trade debtors | 1 776.38 | 1 738.17 | 1 351.72 | 2 149.43 | 1 416.77 |
| Current amounts owed by group member comp. | 95.61 | 15.52 | 42.55 | ||
| Prepayments and accrued income | 79.06 | 46.05 | |||
| Current other receivables | 1 045.66 | 596.96 | 223.90 | 203.01 | 42.02 |
| Short term receivables total | 2 996.72 | 2 396.71 | 1 575.62 | 2 352.44 | 1 501.34 |
| Cash and bank deposits | 253.65 | 326.88 | 1 916.96 | 2 013.89 | 1 854.14 |
| Cash and cash equivalents | 253.65 | 326.88 | 1 916.96 | 2 013.89 | 1 854.14 |
| Balance sheet total (assets) | 5 672.02 | 5 702.34 | 5 724.45 | 8 396.02 | 5 679.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 501.00 |
| Shares repurchased | 141.00 | 240.00 | 1 110.00 | 1 800.00 | 1 080.00 |
| Retained earnings | 179.21 | 79.32 | - 758.68 | -1 348.08 | - 575.57 |
| Profit of the financial year | 140.11 | 272.00 | 1 210.60 | 1 852.51 | 1 143.70 |
| Shareholders equity total | 961.32 | 1 092.32 | 2 062.92 | 2 805.43 | 2 149.13 |
| Provisions | 11.50 | 10.20 | |||
| Non-current other liabilities | 88.21 | 91.21 | 58.13 | ||
| Non-current liabilities total | 88.21 | 91.21 | 58.13 | ||
| Current loans from credit institutions | 581.85 | 123.35 | 16.77 | 12.63 | 3.35 |
| Advances received | 665.82 | 970.98 | 2 152.02 | 690.00 | |
| Current trade creditors | 963.99 | 1 235.30 | 954.03 | 2 248.21 | 1 635.55 |
| Current owed to group member | 555.87 | 35.58 | 17.60 | ||
| Short-term deferred tax liabilities | 135.19 | 83.03 | 359.04 | 532.51 | 342.12 |
| Other non-interest bearing current liabilities | 2 929.96 | 1 845.25 | 1 267.02 | 627.62 | 859.23 |
| Current liabilities total | 4 610.99 | 4 508.61 | 3 603.41 | 5 590.59 | 3 530.25 |
| Balance sheet total (liabilities) | 5 672.02 | 5 702.34 | 5 724.45 | 8 396.02 | 5 679.38 |
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.