H.J. HANSEN RECYCLING A/S — Credit Rating and Financial Key Figures
CVR number: 24336212
Havnegade 110, 5000 Odense C
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 578.02 | 1 328.80 | 2 411.93 | 3 674.71 | 2 851.73 |
Other operating income | 2.90 | 0.62 | |||
Costs of manufacturing | -3 483.14 | -2 698.05 | |||
Gross profit | 1 578.02 | 1 328.80 | 2 411.93 | 191.56 | 153.68 |
Costs of management | -32.24 | -32.26 | |||
Costs of distribution | -40.80 | -38.96 | |||
EBIT | 1.31 | 14.82 | 78.99 | 118.53 | 82.46 |
Other financial income | 0.60 | 3.21 | |||
Other financial expenses | -14.99 | -16.61 | |||
Net income from associates (fin.) | -0.00 | ||||
Pre-tax profit | -2.58 | 18.88 | 60.08 | 107.03 | 69.68 |
Income taxes | -9.16 | -12.21 | |||
Net earnings | -2.58 | 18.88 | 60.08 | 97.87 | 57.47 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 2.01 | 2.61 | |||
Goodwill | 0.04 | ||||
Intangible assets total | 2.05 | 2.61 | |||
Land and waters | 48.94 | 58.92 | |||
Buildings | 62.73 | 74.46 | |||
Machinery and equipment | 10.93 | 10.76 | |||
Advance payments and construction in progress | 6.76 | 15.42 | |||
Tangible assets total | 129.36 | 159.56 | |||
Participating interests | 0.04 | 1.02 | |||
Other receivables | 365.01 | 328.41 | 486.11 | ||
Investments total | 365.01 | 328.41 | 486.11 | 0.04 | 1.02 |
Long term receivables total | |||||
Finished products/goods | 153.37 | 140.75 | |||
Inventories total | 153.37 | 140.75 | |||
Current trade debtors | 119.46 | 140.43 | |||
Current amounts owed by group member comp. | 103.33 | 128.51 | |||
Prepayments and accrued income | 5.16 | 4.17 | |||
Current other receivables | 12.71 | 9.20 | |||
Current deferred tax assets | 19.70 | 17.59 | |||
Short term receivables total | 260.36 | 299.90 | |||
Cash and bank deposits | 25.72 | 25.36 | |||
Cash and cash equivalents | 25.72 | 25.36 | |||
Balance sheet total (assets) | 365.01 | 328.41 | 486.11 | 570.89 | 629.20 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 36.08 | 54.85 | 114.34 | 8.00 | 8.00 |
Shares repurchased | 40.00 | 30.00 | |||
Other reserves | -1.31 | ||||
Retained earnings | 2.58 | -18.88 | -60.08 | 56.70 | 123.26 |
Profit of the financial year | -2.58 | 18.88 | 60.08 | 97.87 | 57.47 |
Shareholders equity total | 36.08 | 54.85 | 114.34 | 201.26 | 218.72 |
Provisions | 1.70 | 1.70 | |||
Non-current loans from credit institutions | 101.17 | 108.70 | |||
Non-current leasing loans | 12.42 | 21.98 | |||
Non-current liabilities total | 113.60 | 130.68 | |||
Current loans from credit institutions | 5.69 | 7.70 | |||
Current trade creditors | 152.67 | 173.52 | |||
Current owed to group member | 0.05 | ||||
Short-term deferred tax liabilities | 17.79 | 18.27 | |||
Other non-interest bearing current liabilities | 58.47 | 60.92 | |||
Accruals and deferred income | 19.72 | 17.63 | |||
Current liabilities total | 254.34 | 278.10 | |||
Balance sheet total (liabilities) | 36.08 | 54.85 | 114.34 | 570.89 | 629.20 |
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.