Hessel Bus A/S — Credit Rating and Financial Key Figures
CVR number: 33738811
Jyllandsvej 4, 7330 Brande
info@hesselbus.dk
tel: 76270301
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 174.94 | 116.31 | 219.78 | ||
Other operating income | 6.10 | ||||
Costs of manufacturing | - 183.46 | ||||
Gross profit | 174.94 | 116.31 | 36.32 | 29.51 | 18.75 |
Costs of management | -26.66 | ||||
Costs of distribution | -2.30 | ||||
Employee benefit expenses | -25.44 | -18.87 | |||
Other operating expenses | -0.00 | ||||
Total depreciation | -0.95 | -0.69 | |||
EBIT | 0.13 | 1.10 | 13.46 | 3.12 | -0.81 |
Other financial income | 0.01 | 0.30 | |||
Other financial expenses | -0.28 | -0.67 | -0.58 | ||
Pre-tax profit | -0.18 | 0.46 | 13.17 | 2.46 | -1.09 |
Income taxes | 0.02 | -0.21 | -2.75 | -0.77 | 0.22 |
Net earnings | -0.16 | 0.24 | 10.42 | 1.70 | -0.86 |
Assets (mDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Land and waters | 4.28 | 4.08 | 31.90 |
Machinery and equipment | 16.19 | 10.25 | 0.39 |
Tangible assets total | 20.47 | 14.33 | 32.29 |
Investments total | |||
Long term receivables total | |||
Finished products/goods | 24.94 | 26.23 | 25.11 |
Inventories total | 24.94 | 26.23 | 25.11 |
Current trade debtors | 19.69 | 10.77 | 16.79 |
Current amounts owed by group member comp. | 83.53 | ||
Prepayments and accrued income | 0.31 | ||
Current other receivables | 0.18 | 0.57 | |
Current deferred tax assets | 0.30 | 0.07 | 0.29 |
Short term receivables total | 20.30 | 11.02 | 101.18 |
Cash and bank deposits | 92.27 | 28.68 | 0.40 |
Cash and cash equivalents | 92.27 | 28.68 | 0.40 |
Balance sheet total (assets) | 157.98 | 80.26 | 158.98 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 24.66 | 24.91 | 11.90 | 11.90 | 11.90 |
Retained earnings | 0.16 | -0.24 | 13.01 | 23.42 | 54.93 |
Profit of the financial year | -0.16 | 0.24 | 10.42 | 1.70 | -0.86 |
Shareholders equity total | 24.66 | 24.91 | 35.33 | 37.02 | 65.97 |
Non-current loans from credit institutions | 24.86 | ||||
Non-current advances received | 0.35 | ||||
Non-current liabilities total | 0.35 | 24.86 | |||
Current loans from credit institutions | 0.14 | 0.90 | |||
Current trade creditors | 1.17 | 0.77 | 44.96 | ||
Current owed to group member | 75.28 | 21.82 | |||
Short-term deferred tax liabilities | 0.82 | ||||
Other non-interest bearing current liabilities | 30.02 | 9.15 | 19.50 | ||
Accruals and deferred income | 15.69 | 10.69 | 2.78 | ||
Current liabilities total | 122.30 | 43.24 | 68.15 | ||
Balance sheet total (liabilities) | 24.66 | 24.91 | 157.98 | 80.26 | 158.98 |
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.