Hjulfabrikken Kbh ApS — Credit Rating and Financial Key Figures
CVR number: 42400599
Stationsalleen 9, 2730 Herlev
info@hjulfabrikken.dk
tel: 50510001
www.hjulfabrikken.dk
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 375.96 | 617.95 | 435.61 |
| Employee benefit expenses | - 439.92 | - 411.40 | |
| Total depreciation | -27.37 | -51.68 | -46.83 |
| EBIT | 348.59 | 126.35 | -22.63 |
| Other financial expenses | -5.34 | -2.77 | -5.08 |
| Pre-tax profit | 343.25 | 123.58 | -27.71 |
| Income taxes | - 121.11 | -34.52 | -0.43 |
| Net earnings | 222.15 | 89.07 | -28.14 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 7.13 | 6.38 | 5.63 |
| Intangible assets total | 7.13 | 6.38 | 5.63 |
| Machinery and equipment | 137.25 | 146.61 | 134.71 |
| Tangible assets total | 137.25 | 146.61 | 134.71 |
| Other non-current investments | - 397.76 | ||
| Other receivables | 797.63 | 400.00 | 437.00 |
| Investments total | 399.86 | 400.00 | 437.00 |
| Long term receivables total | |||
| Raw materials and consumables | 82.37 | 82.83 | |
| Inventories total | 82.37 | 82.83 | |
| Current trade debtors | 23.78 | 43.80 | |
| Current other receivables | 0.14 | 4.78 | |
| Current deferred tax assets | 42.91 | ||
| Short term receivables total | 0.14 | 28.56 | 86.72 |
| Cash and bank deposits | 456.65 | 457.48 | 278.21 |
| Cash and cash equivalents | 456.65 | 457.48 | 278.21 |
| Balance sheet total (assets) | 1 001.03 | 1 121.39 | 1 025.10 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 222.15 | 311.21 | |
| Profit of the financial year | 222.15 | 89.07 | -28.14 |
| Shareholders equity total | 262.15 | 351.21 | 323.07 |
| Provisions | 400.00 | 24.37 | 18.46 |
| Non-current liabilities total | |||
| Current trade creditors | 63.00 | ||
| Current owed to participating | 538.67 | 460.32 | 428.87 |
| Short-term deferred tax liabilities | 121.11 | 131.26 | |
| Other non-interest bearing current liabilities | - 320.90 | 154.24 | 191.70 |
| Current liabilities total | 338.88 | 745.81 | 683.57 |
| Balance sheet total (liabilities) | 1 001.03 | 1 121.39 | 1 025.10 |
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.