A.H. Supermarked ApS — Credit Rating and Financial Key Figures
CVR number: 37499501
Skovhegnet 7, 3390 Hundested
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 402.69 | 135.89 | 214.76 | 391.45 | 475.87 |
| Employee benefit expenses | - 666.10 | - 741.68 | - 814.81 | -1 007.92 | -1 309.59 |
| EBIT | - 263.41 | - 605.79 | - 600.04 | - 616.48 | - 833.72 |
| Other financial income | 117.95 | 329.95 | 29.49 | 75.91 | 36.11 |
| Other financial expenses | -16.94 | -24.89 | -52.70 | -52.62 | -14.54 |
| Net income from associates (fin.) | 1 841.26 | 3 791.67 | 3 501.75 | 1 300.34 | 2 326.95 |
| Pre-tax profit | 1 678.85 | 3 490.93 | 2 878.49 | 707.16 | 1 514.80 |
| Income taxes | - 370.79 | - 771.93 | - 640.23 | - 163.42 | - 333.78 |
| Net earnings | 1 308.06 | 2 719.00 | 2 238.27 | 543.74 | 1 181.03 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 980.00 | 980.00 | 980.00 | 980.00 | 980.00 |
| Investments total | 980.00 | 980.00 | 980.00 | 980.00 | 980.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current owed by particip. interest comp. | 1 841.26 | 3 791.67 | 3 501.75 | 1 300.34 | 2 326.95 |
| Prepayments and accrued income | 2.52 | 11.20 | 143.82 | 18.85 | |
| Current other receivables | 211.68 | 9.21 | |||
| Current deferred tax assets | 9.18 | 9.06 | 20.34 | 138.23 | 18.17 |
| Short term receivables total | 1 852.96 | 3 811.92 | 3 665.91 | 1 669.10 | 2 354.33 |
| Cash and bank deposits | 317.71 | 149.95 | |||
| Cash and cash equivalents | 317.71 | 149.95 | |||
| Balance sheet total (assets) | 2 832.96 | 4 791.92 | 4 963.62 | 2 649.10 | 3 484.27 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 2 000.00 | 2 540.00 | 1 117.80 | ||
| Other reserves | 490.00 | 490.00 | 490.00 | -2 050.00 | 372.20 |
| Retained earnings | 453.33 | -1 408.61 | 1 310.39 | 1 008.66 | 434.60 |
| Profit of the financial year | 1 308.06 | 2 719.00 | 2 238.27 | 543.74 | 1 181.03 |
| Shareholders equity total | 2 301.39 | 3 850.39 | 4 088.66 | 2 092.40 | 3 155.63 |
| Provisions | 43.31 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 133.73 | 20.57 | 223.65 | ||
| Current trade creditors | 10.00 | 10.00 | 18.00 | 20.50 | 21.50 |
| Current owed to participating | 18.52 | 74.98 | 70.57 | 2.20 | |
| Short-term deferred tax liabilities | 292.73 | 679.32 | 553.51 | 97.25 | |
| Other non-interest bearing current liabilities | 76.59 | 156.66 | 232.88 | 269.24 | 207.70 |
| Current liabilities total | 531.57 | 941.53 | 874.96 | 513.39 | 328.65 |
| Balance sheet total (liabilities) | 2 832.96 | 4 791.92 | 4 963.62 | 2 649.10 | 3 484.27 |
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.