HONNING OG FLORA ApS — Credit Rating and Financial Key Figures
CVR number: 21608300
Sæbyvej 2, 4070 Kirke Hyllinge
honningogflora@c.dk
tel: 47507040
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 206.85 | 34.76 | 161.24 | 209.35 | 113.41 |
| Wages and salaries | - 169.92 | - 195.68 | |||
| Social security expenses | -6.30 | -7.51 | |||
| Employee benefit expenses | - 203.56 | - 150.25 | - 138.38 | ||
| Total depreciation | -1.75 | ||||
| EBIT | 3.29 | - 115.50 | -14.97 | 6.16 | -23.22 |
| Other financial expenses | -1.10 | -1.83 | -0.29 | -3.38 | -0.17 |
| Pre-tax profit | 2.19 | - 117.33 | -15.26 | 2.78 | -23.40 |
| Income taxes | -0.63 | 25.81 | 3.36 | -0.95 | -37.85 |
| Net earnings | 1.56 | -91.52 | -11.91 | 1.83 | -61.25 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 354.00 | 225.00 | 228.00 | 245.00 | 175.00 |
| Inventories total | 354.00 | 225.00 | 228.00 | 245.00 | 175.00 |
| Current trade debtors | 44.38 | ||||
| Prepayments and accrued income | 9.36 | ||||
| Current deferred tax assets | 9.64 | 35.45 | 38.81 | 37.85 | |
| Short term receivables total | 9.64 | 35.45 | 38.81 | 47.22 | 44.38 |
| Cash and bank deposits | 82.61 | 145.80 | 120.14 | 85.70 | 82.18 |
| Cash and cash equivalents | 82.61 | 145.80 | 120.14 | 85.70 | 82.18 |
| Balance sheet total (assets) | 446.25 | 406.25 | 386.94 | 377.92 | 301.56 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 279.81 | 281.37 | 189.85 | 177.95 | 179.78 |
| Profit of the financial year | 1.56 | -91.52 | -11.91 | 1.83 | -61.25 |
| Shareholders equity total | 406.37 | 314.85 | 302.95 | 304.78 | 243.53 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 7.58 | 5.00 | ||
| Current owed to participating | 15.30 | 15.30 | 16.95 | 26.22 | 0.28 |
| Other non-interest bearing current liabilities | 24.58 | 76.10 | 59.05 | 39.35 | 52.74 |
| Current liabilities total | 39.88 | 91.40 | 84.00 | 73.14 | 58.03 |
| Balance sheet total (liabilities) | 446.25 | 406.25 | 386.94 | 377.92 | 301.56 |
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.