Hillerslev Entreprenør A/S — Credit Rating and Financial Key Figures
CVR number: 36960140
Snerlevej 6, Hillerslev 7700 Thisted
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 989.02 | 4 771.73 | 4 852.95 | 6 705.18 | 6 156.75 |
| Employee benefit expenses | -4 167.02 | -3 630.86 | -3 450.51 | -4 655.99 | -4 512.20 |
| Other operating expenses | -8.13 | ||||
| Total depreciation | - 943.80 | - 397.84 | - 424.37 | - 514.15 | - 589.15 |
| EBIT | 1 870.07 | 743.03 | 978.07 | 1 535.05 | 1 055.40 |
| Other financial expenses | -29.68 | -46.11 | -31.04 | -96.65 | -34.40 |
| Pre-tax profit | 1 840.39 | 696.92 | 947.03 | 1 438.40 | 1 021.00 |
| Income taxes | - 405.35 | - 153.71 | - 207.26 | - 323.13 | - 220.22 |
| Net earnings | 1 435.04 | 543.21 | 739.77 | 1 115.27 | 800.78 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 167.45 | 2 224.53 | 2 030.55 | 2 100.33 | 2 326.03 |
| Tangible assets total | 2 167.45 | 2 224.53 | 2 030.55 | 2 100.33 | 2 326.03 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 45.40 | 73.81 | 69.60 | 81.16 | 80.13 |
| Inventories total | 45.40 | 73.81 | 69.60 | 81.16 | 80.13 |
| Current trade debtors | 4 768.41 | 2 418.02 | 2 744.07 | 2 274.38 | 1 272.90 |
| Prepayments and accrued income | 25.04 | 19.09 | 37.34 | 0.36 | 0.36 |
| Current other receivables | 429.79 | 1 470.65 | 285.88 | 325.36 | 559.52 |
| Current deferred tax assets | 143.00 | 14.00 | |||
| Short term receivables total | 5 366.24 | 3 921.76 | 3 067.28 | 2 600.11 | 1 832.78 |
| Cash and bank deposits | 575.25 | 1 406.75 | 938.60 | ||
| Cash and cash equivalents | 575.25 | 1 406.75 | 938.60 | ||
| Balance sheet total (assets) | 8 154.33 | 7 626.85 | 6 106.02 | 4 781.60 | 4 238.94 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Share premium account | 600.00 | 600.00 | 600.00 | ||
| Shares repurchased | 900.00 | 300.00 | 500.00 | ||
| Retained earnings | 173.01 | 1 608.05 | 2 151.26 | - 208.97 | 406.30 |
| Profit of the financial year | 1 435.04 | 543.21 | 739.77 | 1 115.27 | 800.78 |
| Shareholders equity total | 3 708.05 | 3 351.26 | 4 091.03 | 1 806.30 | 2 307.08 |
| Provisions | 3.00 | 54.04 | 82.05 | ||
| Non-current leasing loans | 402.87 | 459.02 | 243.77 | 147.69 | 99.56 |
| Non-current other liabilities | 137.27 | 331.98 | |||
| Non-current liabilities total | 540.14 | 791.00 | 243.77 | 147.69 | 99.56 |
| Current loans from credit institutions | 238.00 | 229.00 | 215.00 | 1 163.70 | 715.69 |
| Advances received | 32.89 | 5.26 | |||
| Current trade creditors | 289.75 | 361.50 | 249.09 | 308.07 | 174.37 |
| Current owed to group member | 1 851.04 | 1 953.51 | 344.26 | 3.00 | 3.00 |
| Short-term deferred tax liabilities | 423.35 | 24.71 | 190.26 | 272.10 | 192.21 |
| Other non-interest bearing current liabilities | 1 102.40 | 904.24 | 769.61 | 993.82 | 659.72 |
| Accruals and deferred income | 1.60 | 11.61 | |||
| Current liabilities total | 3 906.14 | 3 484.58 | 1 768.22 | 2 773.57 | 1 750.25 |
| Balance sheet total (liabilities) | 8 154.33 | 7 626.85 | 6 106.02 | 4 781.60 | 4 238.94 |
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.