HANSTHOLM CONTAINER TRANSPORT A/S — Credit Rating and Financial Key Figures
CVR number: 26009871
Industrihøjen 4, 7730 Hanstholm
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 25 527.71 | 24 691.93 | 28 182.62 | 32 698.96 | 29 245.75 |
Employee benefit expenses | -17 460.30 | -17 145.40 | -16 810.81 | -19 420.02 | -20 789.01 |
Other operating expenses | - 118.31 | - 711.16 | -98.44 | ||
Total depreciation | -4 446.58 | -3 826.99 | -4 652.49 | -4 945.04 | -5 553.84 |
EBIT | 3 502.52 | 3 008.38 | 6 620.88 | 8 333.90 | 2 902.91 |
Other financial income | 6.15 | 65.81 | 74.53 | 43.53 | 93.88 |
Other financial expenses | - 411.60 | - 282.83 | - 337.96 | - 563.80 | - 764.08 |
Net income from associates (fin.) | 157.25 | 61.33 | 39.59 | -80.99 | - 272.76 |
Pre-tax profit | 3 254.31 | 2 852.69 | 6 397.03 | 7 732.64 | 1 959.95 |
Income taxes | - 680.61 | - 625.67 | -1 373.17 | -1 694.92 | - 485.45 |
Net earnings | 2 573.70 | 2 227.02 | 5 023.86 | 6 037.72 | 1 474.50 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Goodwill | 900.00 | 771.43 | |||
Intangible assets total | 900.00 | 771.43 | |||
Land and waters | 5 019.34 | 4 992.65 | 4 790.52 | 5 601.11 | 5 345.00 |
Buildings | 15 355.16 | 16 122.99 | 19 008.08 | 19 579.02 | 20 653.68 |
Machinery and equipment | 1 447.73 | 1 797.29 | 2 331.06 | 4 710.30 | 3 807.29 |
Tangible assets total | 21 822.23 | 22 912.94 | 26 129.66 | 29 890.43 | 29 805.97 |
Participating interests | 331.39 | 392.73 | 432.31 | 451.33 | 178.57 |
Investments total | 331.39 | 392.73 | 432.31 | 451.33 | 178.57 |
Non-current other receivables | 2 306.69 | 1 868.10 | 3 069.87 | 2 472.21 | |
Long term receivables total | 2 306.69 | 1 868.10 | 3 069.87 | 2 472.21 | |
Finished products/goods | 53.95 | 69.15 | 480.89 | 450.21 | 608.73 |
Inventories total | 53.95 | 69.15 | 480.89 | 450.21 | 608.73 |
Current trade debtors | 4 367.10 | 5 135.18 | 6 124.62 | 7 637.15 | 5 788.39 |
Current owed by particip. interest comp. | 86.43 | 85.46 | 257.95 | 45.29 | 499.81 |
Prepayments and accrued income | 298.68 | 438.67 | 469.07 | 308.20 | 278.47 |
Current other receivables | 1 402.57 | 95.57 | 290.14 | 299.72 | 333.87 |
Short term receivables total | 6 154.77 | 5 754.89 | 7 141.77 | 8 290.36 | 6 900.53 |
Cash and bank deposits | 1 091.71 | 200.13 | 200.57 | 202.00 | 202.00 |
Cash and cash equivalents | 1 091.71 | 200.13 | 200.57 | 202.00 | 202.00 |
Balance sheet total (assets) | 29 454.06 | 31 636.52 | 36 253.30 | 43 254.20 | 40 939.44 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 2 500.00 | 2 500.00 | 3 500.00 | 3 500.00 | |
Other reserves | 306.39 | 2 674.42 | 2 275.41 | 929.65 | 53.57 |
Retained earnings | 5 820.96 | 3 526.63 | 2 652.66 | 5 522.28 | 12 436.08 |
Profit of the financial year | 2 573.70 | 2 227.02 | 5 023.86 | 6 037.72 | 1 474.50 |
Shareholders equity total | 11 701.05 | 11 428.07 | 13 951.93 | 16 489.65 | 14 464.15 |
Provisions | 1 361.27 | 1 410.82 | 1 660.23 | 2 116.86 | 2 234.85 |
Non-current loans from credit institutions | 1 381.51 | 1 064.41 | 743.51 | 423.12 | 119.35 |
Non-current leasing loans | 2 177.87 | 1 559.07 | 2 060.00 | 3 001.73 | 4 817.67 |
Non-current other liabilities | 1 295.88 | 1 681.35 | 1 355.33 | ||
Non-current deferred tax liabilities | 1 417.60 | 1 460.98 | |||
Non-current liabilities total | 4 855.26 | 4 304.82 | 4 158.84 | 4 842.44 | 6 397.99 |
Current loans from credit institutions | 916.38 | 3 718.69 | 4 991.51 | 9 493.10 | 6 637.23 |
Current trade creditors | 2 144.63 | 4 104.54 | 3 670.56 | 5 689.97 | 2 273.43 |
Current owed to participating | 1 992.12 | 3 057.13 | 5 180.01 | 2 259.64 | 7 136.45 |
Other non-interest bearing current liabilities | 6 483.35 | 3 612.46 | 2 640.22 | 2 362.53 | 1 795.35 |
Current liabilities total | 11 536.49 | 14 492.81 | 16 482.29 | 19 805.25 | 17 842.45 |
Balance sheet total (liabilities) | 29 454.06 | 31 636.52 | 36 253.30 | 43 254.20 | 40 939.44 |
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.