EGON HANSEN & SØN A/S — Credit Rating and Financial Key Figures
CVR number: 34413215
Borgergade 37, 9620 Aalestrup
tel: 98641411
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 14 276.99 | 14 610.91 | 16 182.00 | 18 709.13 | 18 728.54 |
Employee benefit expenses | -12 657.24 | -11 753.13 | -12 627.58 | -14 209.90 | -15 700.36 |
Other operating expenses | -73.56 | - 120.35 | |||
Total depreciation | - 559.67 | - 549.78 | - 502.24 | - 494.46 | - 520.40 |
EBIT | 1 060.09 | 2 308.00 | 3 052.18 | 3 931.21 | 2 387.43 |
Other financial income | 52.67 | 49.41 | 1 274.67 | 142.74 | 52.45 |
Other financial expenses | -1 025.45 | -1 080.59 | - 766.83 | -1 322.10 | -1 381.82 |
Income from other inv. held as non-curr. assets | 2.74 | 16.92 | |||
Pre-tax profit | 87.31 | 1 276.82 | 3 560.03 | 2 754.59 | 1 074.98 |
Income taxes | -22.74 | - 282.82 | - 777.93 | - 696.04 | - 249.00 |
Net earnings | 64.57 | 994.00 | 2 782.09 | 2 058.55 | 825.99 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 561.41 | 434.30 | 307.19 | 180.08 | |
Intangible assets total | 561.41 | 434.30 | 307.19 | 180.08 | |
Land and waters | 6 457.84 | 6 207.35 | 5 956.86 | 5 706.37 | 5 455.88 |
Machinery and equipment | 546.29 | 401.78 | 488.04 | 540.37 | 685.59 |
Tangible assets total | 7 004.13 | 6 609.13 | 6 444.91 | 6 246.74 | 6 141.47 |
Investments total | |||||
Non-current loans receivable | 31.94 | 37.32 | 41.28 | 44.02 | 20.00 |
Long term receivables total | 31.94 | 37.32 | 41.28 | 44.02 | 20.00 |
Finished products/goods | 18 467.38 | 15 153.97 | 15 662.78 | 16 495.92 | 14 524.20 |
Inventories total | 18 467.38 | 15 153.97 | 15 662.78 | 16 495.92 | 14 524.20 |
Current trade debtors | 4 201.26 | 6 087.13 | 5 323.59 | 7 189.90 | 9 190.40 |
Current amounts owed by group member comp. | 103.16 | 323.38 | |||
Prepayments and accrued income | 63.74 | 100.48 | |||
Current other receivables | 340.09 | 812.23 | 1 223.90 | 987.59 | 846.33 |
Short term receivables total | 4 644.51 | 7 286.49 | 6 647.97 | 8 177.49 | 10 036.73 |
Cash and bank deposits | 5.91 | 31.72 | 59.17 | 63.48 | 71.12 |
Cash and cash equivalents | 5.91 | 31.72 | 59.17 | 63.48 | 71.12 |
Balance sheet total (assets) | 30 153.87 | 29 680.03 | 29 290.41 | 31 334.85 | 30 973.59 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Asset revaluation reserve | 712.84 | 594.04 | 475.23 | 356.42 | 237.61 |
Shares repurchased | 400.00 | 900.00 | 2 300.00 | 1 900.00 | 750.00 |
Other reserves | 355.61 | 406.20 | 190.41 | ||
Retained earnings | 2 695.50 | 1 900.66 | 662.87 | 1 873.90 | 3 491.66 |
Profit of the financial year | 64.57 | 994.00 | 2 782.09 | 2 058.55 | 825.99 |
Shareholders equity total | 4 372.92 | 5 244.30 | 7 126.40 | 6 879.28 | 5 805.26 |
Provisions | 449.00 | 547.00 | 680.00 | 471.00 | 489.39 |
Non-current loans from credit institutions | 3 188.43 | 2 936.02 | 2 736.08 | 2 550.28 | 2 321.59 |
Non-current other liabilities | 1 121.40 | 1 642.62 | |||
Non-current deferred tax liabilities | 1 153.67 | 1 149.89 | 1 185.54 | ||
Non-current liabilities total | 4 309.83 | 4 578.64 | 3 889.75 | 3 700.17 | 3 507.13 |
Current loans from credit institutions | 13 301.16 | 10 916.86 | 12 628.48 | 14 151.62 | 16 682.52 |
Advances received | 352.00 | 1 166.19 | 726.55 | ||
Current trade creditors | 1 550.97 | 5 348.04 | 1 745.14 | 1 576.22 | 1 439.38 |
Short-term deferred tax liabilities | 0.22 | 235.97 | 769.93 | 586.45 | 214.16 |
Other non-interest bearing current liabilities | 5 817.76 | 2 809.22 | 2 450.71 | 2 803.92 | 2 109.19 |
Current liabilities total | 21 022.12 | 19 310.09 | 17 594.26 | 20 284.40 | 21 171.81 |
Balance sheet total (liabilities) | 30 153.87 | 29 680.03 | 29 290.41 | 31 334.85 | 30 973.59 |
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.