FJERNVARME HORSENS A/S — Credit Rating and Financial Key Figures
CVR number: 35520104
Endelavevej 7, 8700 Horsens
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 270.85 | 290.83 | 330.97 | 419.10 | 418.45 |
Other operating income | 28.54 | 6.81 | |||
Costs of manufacturing | - 297.22 | - 286.69 | |||
Gross profit | 91.95 | 130.74 | 94.70 | 121.88 | 131.76 |
Costs of management | -21.30 | -23.27 | |||
Costs of distribution | -62.46 | -72.20 | |||
Other operating expenses | -35.41 | -4.82 | |||
EBIT | 91.95 | 130.74 | 94.70 | 31.24 | 38.27 |
Other financial income | 0.07 | 0.88 | |||
Other financial expenses | -31.31 | -39.15 | |||
Pre-tax profit | |||||
Net earnings |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 30.29 | ||||
Intangible assets total | 30.29 | ||||
Land and waters | 110.54 | 113.66 | |||
Buildings | 1 623.83 | 1 681.52 | |||
Machinery and equipment | 1.01 | 1.60 | |||
Advance payments and construction in progress | 128.41 | 64.32 | |||
Tangible assets total | 1 863.78 | 1 861.10 | |||
Other receivables | 1 317.84 | 1 584.74 | 1 738.44 | ||
Investments total | 1 317.84 | 1 584.74 | 1 738.44 | ||
Non-current loans receivable | 0.05 | 0.05 | |||
Long term receivables total | 0.05 | 0.05 | |||
Raw materials and consumables | 19.18 | 8.69 | |||
Inventories total | 19.18 | 8.69 | |||
Current trade debtors | 6.29 | 3.09 | |||
Prepayments and accrued income | 3.89 | 4.38 | |||
Current other receivables | 18.01 | 4.85 | |||
Current deferred tax assets | 0.48 | ||||
Short term receivables total | 28.66 | 12.31 | |||
Cash and bank deposits | 7.70 | 24.23 | |||
Cash and cash equivalents | 7.70 | 24.23 | |||
Balance sheet total (assets) | 1 317.84 | 1 584.74 | 1 738.44 | 1 919.38 | 1 936.67 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Shareholders equity total | 0.50 | 0.50 | 0.50 | 0.50 | 0.50 |
Non-current loans from credit institutions | 1 504.28 | 1 448.93 | |||
Non-current accruals and deferred income | 122.63 | 124.58 | |||
Non-current liabilities total | 1 626.91 | 1 573.50 | |||
Current loans from credit institutions | 157.83 | 296.45 | |||
Advances received | 9.23 | 2.84 | |||
Current trade creditors | 67.32 | 25.73 | |||
Current owed to group member | 34.05 | 20.32 | |||
Other non-interest bearing current liabilities | 18.71 | 10.77 | |||
Accruals and deferred income | 4.82 | 6.57 | |||
Current liabilities total | 291.97 | 362.67 | |||
Balance sheet total (liabilities) | 0.50 | 0.50 | 0.50 | 1 919.38 | 1 936.67 |
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.