Højtvibrerende nærværende lederskab ApS — Credit Rating and Financial Key Figures
CVR number: 38031147
Bøgelundgyden 8, Bøgelund 5500 Middelfart
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 529.08 | ||||
| External services | - 870.02 | ||||
| Gross profit | 659.05 | 758.68 | 1 016.21 | 1 212.81 | 1 152.76 |
| Employee benefit expenses | - 415.83 | - 544.30 | - 337.31 | - 413.07 | - 496.54 |
| Total depreciation | -85.35 | -85.35 | -15.60 | ||
| EBIT | 157.87 | 129.03 | 663.29 | 799.74 | 656.23 |
| Other financial income | -8.67 | ||||
| Other financial expenses | -68.51 | -70.48 | -56.51 | -39.14 | |
| Pre-tax profit | 157.87 | 60.52 | 592.82 | 743.23 | 608.42 |
| Income taxes | - 131.82 | - 169.86 | - 138.97 | ||
| Net earnings | 157.87 | 60.52 | 460.99 | 573.37 | 469.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
| Machinery and equipment | 31.20 | 15.60 | 232.06 | 489.67 | |
| Other tangible assets | 64.84 | ||||
| Tangible assets total | 2 596.04 | 2 515.60 | 2 500.00 | 2 732.06 | 2 989.67 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 261.47 | 564.14 | 677.07 | ||
| Current other receivables | 15.55 | 92.87 | 43.01 | ||
| Short term receivables total | 277.02 | 657.01 | 720.08 | ||
| Cash and bank deposits | 208.74 | 217.36 | 2.03 | 2.03 | |
| Cash and cash equivalents | 208.74 | 217.36 | 2.03 | 2.03 | |
| Balance sheet total (assets) | 2 596.04 | 2 724.34 | 2 994.38 | 3 391.09 | 3 711.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 450.00 | 450.00 | 450.00 | ||
| Retained earnings | -88.22 | 69.65 | - 145.25 | 315.74 | 889.11 |
| Profit of the financial year | 157.87 | 60.52 | 460.99 | 573.37 | 469.45 |
| Shareholders equity total | 69.65 | 130.17 | 765.74 | 1 339.11 | 1 808.56 |
| Non-current loans from credit institutions | 2 099.44 | 2 023.84 | 1 883.37 | 1 743.53 | 1 498.09 |
| Non-current liabilities total | 2 099.44 | 2 023.84 | 1 883.37 | 1 743.53 | 1 498.09 |
| Current loans from credit institutions | 5.34 | 4.31 | 32.88 | 91.20 | |
| Current trade creditors | 90.48 | 23.65 | 20.00 | 29.16 | |
| Current owed to participating | 43.28 | 35.56 | 32.98 | 24.33 | |
| Short-term deferred tax liabilities | 34.73 | 13.32 | 120.80 | 153.86 | 110.84 |
| Other non-interest bearing current liabilities | 392.22 | 417.91 | 160.95 | 68.74 | 149.61 |
| Current liabilities total | 426.95 | 570.32 | 345.27 | 308.45 | 405.13 |
| Balance sheet total (liabilities) | 2 596.04 | 2 724.34 | 2 994.38 | 3 391.09 | 3 711.78 |
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.