ID HAIR COMPANY A/S — Credit Rating and Financial Key Figures
CVR number: 15233982
Lægårdsvej 28, 8520 Lystrup
kontakt@idhair.dk
tel: 86742882
idhair.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 38 356.00 | 36 233.00 | 33 509.63 | 37 329.11 | 40 017.44 |
| Employee benefit expenses | -20 357.33 | -19 920.29 | -21 900.58 | ||
| Total depreciation | - 603.54 | - 633.03 | - 600.94 | ||
| EBIT | 16 371.00 | 14 188.00 | 12 548.75 | 16 775.78 | 17 515.91 |
| Other financial income | 1 153.71 | 1 256.45 | 592.08 | ||
| Other financial expenses | -4 330.73 | -1 394.02 | -1 452.44 | ||
| Reduction non-current investment assets | 25.00 | -2 403.35 | |||
| Net income from associates (fin.) | -1 913.80 | 1 560.76 | 3 741.81 | ||
| Pre-tax profit | 7 176.00 | 5 206.00 | 7 482.93 | 15 795.63 | 20 397.36 |
| Income taxes | -2 981.18 | -3 730.72 | -3 696.88 | ||
| Net earnings | 7 176.00 | 5 206.00 | 4 501.76 | 12 064.91 | 16 700.48 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 22 071.11 | 21 654.44 | 21 237.76 | ||
| Machinery and equipment | 245.93 | 171.19 | 604.40 | ||
| Tangible assets total | 22 317.05 | 21 825.63 | 21 842.17 | ||
| Holdings in group member companies | 8 494.84 | 9 832.16 | 14 370.55 | ||
| Participating interests | 3 110.10 | 806.75 | |||
| Other receivables | 74 261.00 | 81 115.00 | |||
| Investments total | 74 261.00 | 81 115.00 | 11 604.94 | 10 638.91 | 14 370.55 |
| Non-current other receivables | 617.86 | 280.01 | 120.49 | ||
| Long term receivables total | 617.86 | 280.01 | 120.49 | ||
| Raw materials and consumables | 33 723.33 | 31 421.20 | 36 281.06 | ||
| Advance payments | 346.01 | ||||
| Inventories total | 34 069.34 | 31 421.20 | 36 281.06 | ||
| Current trade debtors | 10 952.57 | 14 106.70 | 18 876.82 | ||
| Current amounts owed by group member comp. | 551.85 | 403.74 | |||
| Current owed by particip. interest comp. | 956.03 | 687.69 | |||
| Current other receivables | 617.77 | 882.72 | 1 833.24 | ||
| Short term receivables total | 12 526.37 | 16 228.96 | 21 113.80 | ||
| Cash and bank deposits | 6.87 | 3 357.93 | 0.97 | ||
| Cash and cash equivalents | 6.87 | 3 357.93 | 0.97 | ||
| Balance sheet total (assets) | 74 261.00 | 81 115.00 | 81 142.42 | 83 752.64 | 93 729.04 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 42 894.00 | 47 891.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 500.00 | 6 000.00 | 8 000.00 | ||
| Retained earnings | -7 176.00 | -5 206.00 | 42 298.68 | 40 954.35 | 44 912.91 |
| Profit of the financial year | 7 176.00 | 5 206.00 | 4 501.76 | 12 064.91 | 16 700.48 |
| Shareholders equity total | 42 894.00 | 47 891.00 | 48 800.44 | 59 519.26 | 70 113.39 |
| Provisions | 5 469.63 | 1 586.27 | 1 394.71 | ||
| Non-current loans from credit institutions | 7 125.23 | 6 703.20 | 6 201.39 | ||
| Non-current liabilities total | 7 125.23 | 6 703.20 | 6 201.39 | ||
| Current loans from credit institutions | 7 530.05 | 442.92 | 3 585.75 | ||
| Advances received | 138.19 | 79.80 | 126.85 | ||
| Current trade creditors | 2 781.95 | 6 491.39 | 6 798.04 | ||
| Current owed to group member | 2 597.57 | 2 751.39 | |||
| Short-term deferred tax liabilities | 2 806.26 | 3 581.95 | 3 529.64 | ||
| Other non-interest bearing current liabilities | 3 893.10 | 2 596.46 | 1 979.27 | ||
| Current liabilities total | 19 747.11 | 15 943.91 | 16 019.55 | ||
| Balance sheet total (liabilities) | 42 894.00 | 47 891.00 | 81 142.42 | 83 752.64 | 93 729.04 |
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.