HAMMER-HØYER BILER A/S — Credit Rating and Financial Key Figures
CVR number: 26621798
Amalienborgvej 53, 9400 Nørresundby
tel: 96320561
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 867.58 | 4 275.49 | 3 937.52 | 4 633.72 | 5 560.26 |
Employee benefit expenses | -3 674.57 | -3 583.32 | -3 465.40 | -3 556.81 | -3 760.74 |
Total depreciation | - 106.58 | - 141.06 | - 148.49 | - 119.63 | - 116.92 |
EBIT | 1 086.43 | 551.11 | 323.64 | 957.29 | 1 682.61 |
Other financial income | 35.10 | 40.96 | 370.59 | 82.95 | 99.88 |
Other financial expenses | - 576.71 | - 580.71 | - 574.85 | - 576.30 | - 904.79 |
Income from other inv. held as non-curr. assets | 12.72 | ||||
Pre-tax profit | 557.55 | 11.36 | 119.38 | 463.94 | 877.70 |
Income taxes | - 145.86 | -4.43 | -28.44 | - 104.85 | - 199.08 |
Net earnings | 411.69 | 6.93 | 90.94 | 359.09 | 678.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 19.71 | 537.88 | 547.59 | 518.02 | 538.60 |
Machinery and equipment | 309.93 | 265.56 | 213.16 | 161.46 | 120.82 |
Tangible assets total | 329.63 | 803.44 | 760.75 | 679.48 | 659.42 |
Other receivables | 1 129.68 | 1 129.68 | |||
Investments total | 1 129.68 | 1 129.68 | |||
Non-current loans receivable | 277.97 | ||||
Non-current other receivables | 1 123.13 | 1 129.68 | 1 129.68 | ||
Long term receivables total | 1 401.10 | 1 129.68 | 1 129.68 | ||
Raw materials and consumables | 2 494.46 | 2 494.24 | 2 499.74 | 2 810.46 | 2 928.47 |
Finished products/goods | 9 613.28 | 8 368.79 | 9 532.90 | ||
Advance payments | 10 590.30 | 8 563.86 | |||
Inventories total | 13 084.76 | 11 058.10 | 12 113.02 | 11 179.25 | 12 461.38 |
Current trade debtors | 3 603.35 | 2 755.24 | 3 989.30 | 3 408.59 | 4 640.08 |
Current amounts owed by group member comp. | 783.40 | 1 114.21 | 1 055.30 | 1 231.25 | 1 465.60 |
Prepayments and accrued income | 394.57 | 119.58 | 128.63 | 100.49 | 86.88 |
Current other receivables | 469.49 | 524.97 | 1 928.36 | 1 291.99 | 2 021.22 |
Current deferred tax assets | 50.27 | 50.77 | 50.23 | 49.77 | 49.32 |
Short term receivables total | 5 301.08 | 4 564.76 | 7 151.82 | 6 082.09 | 8 263.10 |
Cash and bank deposits | 28.27 | 48.74 | 47.10 | 47.84 | 101.73 |
Cash and cash equivalents | 28.27 | 48.74 | 47.10 | 47.84 | 101.73 |
Balance sheet total (assets) | 20 144.84 | 17 604.72 | 21 202.38 | 19 118.36 | 22 615.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Retained earnings | 1 662.49 | 2 074.18 | 2 081.12 | 2 172.05 | 2 531.14 |
Profit of the financial year | 411.69 | 6.93 | 90.94 | 359.09 | 678.62 |
Shareholders equity total | 2 574.18 | 2 581.12 | 2 672.05 | 3 031.14 | 3 709.76 |
Capital loans | 1 000.00 | 1 000.00 | 1 000.00 | ||
Non-current other liabilities | 25.80 | 240.82 | 257.58 | 257.58 | 275.80 |
Non-current deferred tax liabilities | 44.74 | 4.92 | 27.90 | 104.39 | 198.64 |
Non-current liabilities total | 70.54 | 245.75 | 1 285.48 | 1 361.98 | 1 474.43 |
Current loans from credit institutions | 12 274.32 | 10 085.85 | 12 718.10 | 11 147.44 | 13 353.90 |
Current trade creditors | 1 266.12 | 1 041.56 | 1 222.64 | 2 434.21 | 2 677.85 |
Current owed to participating | 180.05 | 96.50 | 128.86 | 77.90 | 81.02 |
Short-term deferred tax liabilities | 44.74 | 4.92 | 27.90 | 104.39 | |
Other non-interest bearing current liabilities | 3 779.63 | 3 509.21 | 3 170.31 | 1 037.78 | 1 213.95 |
Current liabilities total | 17 500.12 | 14 777.86 | 17 244.85 | 14 725.23 | 17 431.10 |
Balance sheet total (liabilities) | 20 144.84 | 17 604.72 | 21 202.38 | 19 118.36 | 22 615.30 |
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.