HØJBY SJÆLLAND BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 65944316
Højby Stationsvej 8, 4573 Højby
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 21 296.00 | 26 336.00 | 25 927.00 | 20 734.25 | 22 349.99 |
Employee benefit expenses | -19 514.55 | -18 415.60 | |||
Total depreciation | -1 412.98 | -1 421.16 | |||
EBIT | 2 114.00 | 6 580.00 | 5 467.00 | - 193.28 | 2 513.23 |
Other financial income | 63.68 | 377.53 | |||
Other financial expenses | - 370.54 | - 583.75 | |||
Income from other inv. held as non-curr. assets | 357.80 | 325.05 | |||
Net income from associates (fin.) | -3.20 | 7.60 | |||
Pre-tax profit | 992.00 | 5 009.00 | 4 344.00 | - 145.54 | 2 639.66 |
Income taxes | 60.95 | - 580.64 | |||
Net earnings | 992.00 | 5 009.00 | 4 344.00 | -84.59 | 2 059.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 48 107.74 | 43 092.20 | |||
Machinery and equipment | 3 227.31 | 2 799.13 | |||
Tangible assets total | 51 335.05 | 45 891.33 | |||
Participating interests | 358.94 | 343.74 | |||
Other receivables | 53 877.00 | 65 493.00 | 65 094.00 | ||
Investments total | 53 877.00 | 65 493.00 | 65 094.00 | 358.94 | 343.74 |
Non-current loans receivable | 1 484.60 | 1 484.60 | |||
Long term receivables total | 1 484.60 | 1 484.60 | |||
Finished products/goods | 6 117.96 | 5 313.94 | |||
Inventories total | 6 117.96 | 5 313.94 | |||
Current trade debtors | 537.52 | 508.75 | |||
Prepayments and accrued income | 46.68 | 22.55 | |||
Current other receivables | 3 997.04 | 11 324.26 | |||
Current deferred tax assets | 207.88 | 98.15 | |||
Short term receivables total | 4 789.12 | 11 953.71 | |||
Other current investments | 467.45 | 424.94 | |||
Cash and bank deposits | 296.21 | 693.18 | |||
Cash and cash equivalents | 763.66 | 1 118.13 | |||
Balance sheet total (assets) | 53 877.00 | 65 493.00 | 65 094.00 | 64 849.33 | 66 105.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 20 421.00 | 25 449.00 | 29 806.00 | 265.03 | 230.62 |
Retained earnings | - 992.00 | -5 009.00 | -4 344.00 | 29 570.82 | 29 486.23 |
Profit of the financial year | 992.00 | 5 009.00 | 4 344.00 | -84.59 | 2 059.02 |
Shareholders equity total | 20 421.00 | 25 449.00 | 29 806.00 | 29 751.26 | 31 775.87 |
Provisions | 4 417.02 | 4 997.66 | |||
Non-current loans from credit institutions | 15 495.65 | 14 631.61 | |||
Non-current deferred tax liabilities | 1 648.10 | 1 716.55 | |||
Non-current liabilities total | 17 143.75 | 16 348.16 | |||
Current loans from credit institutions | 1 484.03 | 917.11 | |||
Current trade creditors | 10 168.50 | 8 264.01 | |||
Other non-interest bearing current liabilities | 1 884.77 | 3 802.64 | |||
Current liabilities total | 13 537.30 | 12 983.77 | |||
Balance sheet total (liabilities) | 20 421.00 | 25 449.00 | 29 806.00 | 64 849.33 | 66 105.46 |
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.