Hovmand & Partner ApS
CVR number: 32478123
Jægersborg Alle 93, 2820 Gentofte
mho@hovmandpartner.dk
tel: 33330066
www.hovmandpartner.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 879.73 | 731.54 | 616.08 | 20.64 | -64.87 |
| Employee benefit expenses | - 878.85 | - 765.99 | - 349.17 | - 128.94 | -29.48 |
| Total depreciation | -12.88 | -38.64 | -38.64 | ||
| EBIT | 0.88 | -34.45 | 279.79 | - 146.93 | - 132.98 |
| Other financial income | 1.79 | ||||
| Other financial expenses | -2.50 | -5.10 | -7.80 | -4.92 | -6.38 |
| Pre-tax profit | -1.62 | -39.55 | 271.99 | - 151.85 | - 137.57 |
| Income taxes | -4.11 | 2.72 | -66.21 | 33.54 | 30.07 |
| Net earnings | -5.73 | -36.83 | 205.78 | - 118.31 | - 107.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 28.00 | ||||
| Other tangible assets | 77.27 | 38.64 | |||
| Tangible assets total | 28.00 | 77.27 | 38.64 | ||
| Other receivables | 20.83 | 20.83 | |||
| Investments total | 20.83 | 20.83 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 808.61 | 384.42 | |||
| Prepayments and accrued income | 18.69 | 19.16 | 9.90 | 4.00 | |
| Current other receivables | 0.30 | 2.69 | 1.80 | ||
| Current deferred tax assets | 186.41 | 189.13 | 122.92 | 156.46 | 186.53 |
| Short term receivables total | 1 014.01 | 595.40 | 134.62 | 160.45 | 186.53 |
| Cash and bank deposits | 284.48 | 352.96 | 430.88 | 130.97 | 190.19 |
| Cash and cash equivalents | 284.48 | 352.96 | 430.88 | 130.97 | 190.19 |
| Balance sheet total (assets) | 1 298.48 | 976.36 | 663.60 | 350.89 | 376.72 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Retained earnings | -5.73 | -42.56 | 163.22 | 44.90 | |
| Profit of the financial year | -5.73 | -36.83 | 205.78 | - 118.31 | - 107.50 |
| Shareholders equity total | 120.27 | 83.44 | 289.22 | 170.90 | 63.40 |
| Non-current liabilities total | |||||
| Advances received | 945.00 | 400.00 | |||
| Current trade creditors | 41.74 | 19.09 | 19.63 | 38.19 | 29.60 |
| Current owed to group member | 9.16 | 101.74 | 104.97 | 108.03 | 254.41 |
| Other non-interest bearing current liabilities | 182.32 | 372.09 | 249.78 | 33.77 | 29.31 |
| Current liabilities total | 1 178.22 | 892.92 | 374.39 | 179.98 | 313.32 |
| Balance sheet total (liabilities) | 1 298.48 | 976.36 | 663.60 | 350.89 | 376.72 |
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.