HURUP SLAGTER ApS
CVR number: 32781802
Bredgade 165, 7760 Hurup Thy
hurupslagter@jubii.dk
tel: 97951183
www.hurupslagter.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 744.58 | 3 817.80 | 5 659.06 | 4 432.73 | 4 741.58 |
| Employee benefit expenses | -1 685.11 | -3 057.89 | -3 560.83 | -3 224.46 | -3 035.18 |
| Total depreciation | - 119.02 | - 378.89 | - 382.80 | -1 138.23 | - 339.43 |
| EBIT | 940.46 | 381.02 | 1 715.43 | 70.03 | 1 366.97 |
| Other financial income | 0.65 | 0.63 | 0.60 | 0.62 | |
| Other financial expenses | -20.11 | - 146.19 | - 151.44 | - 142.25 | - 137.35 |
| Pre-tax profit | 920.35 | 235.47 | 1 564.62 | -71.61 | 1 230.23 |
| Income taxes | - 206.66 | -53.70 | - 326.65 | - 176.29 | - 288.73 |
| Net earnings | 713.69 | 181.77 | 1 237.98 | - 247.91 | 941.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 716.93 | 5 206.99 | 5 030.92 | 4 099.42 | 3 957.84 |
| Buildings | 269.20 | 2 025.57 | 1 873.54 | 1 666.81 | 1 468.95 |
| Tangible assets total | 1 986.14 | 7 232.56 | 6 904.46 | 5 766.23 | 5 426.80 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 105.12 | 284.15 | 280.00 | 294.89 | 251.24 |
| Inventories total | 105.12 | 284.15 | 280.00 | 294.89 | 251.24 |
| Current trade debtors | 268.10 | 531.61 | 567.95 | 602.32 | 777.03 |
| Current other receivables | 10.00 | 1 160.01 | 60.33 | ||
| Current deferred tax assets | 8.00 | ||||
| Short term receivables total | 276.10 | 541.61 | 1 727.96 | 602.32 | 837.36 |
| Cash and bank deposits | 868.48 | 26.89 | 363.79 | 442.88 | 350.39 |
| Cash and cash equivalents | 868.48 | 26.89 | 363.79 | 442.88 | 350.39 |
| Balance sheet total (assets) | 3 235.83 | 8 085.21 | 9 276.21 | 7 106.32 | 6 865.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 126.00 | 126.00 | 126.00 | 126.00 | 126.00 |
| Shares repurchased | 114.40 | 117.80 | |||
| Retained earnings | 725.90 | 1 439.59 | 1 506.96 | 2 627.14 | 1 779.23 |
| Profit of the financial year | 713.69 | 181.77 | 1 237.98 | - 247.91 | 941.50 |
| Shareholders equity total | 1 565.59 | 1 747.36 | 2 985.34 | 2 623.03 | 2 846.74 |
| Provisions | 45.70 | 91.10 | 132.60 | 161.00 | |
| Non-current loans from credit institutions | 582.44 | 3 762.06 | 3 401.43 | 2 330.70 | 1 977.83 |
| Non-current liabilities total | 582.44 | 3 762.06 | 3 401.43 | 2 330.70 | 1 977.83 |
| Current loans from credit institutions | 77.20 | 645.73 | 366.43 | 374.81 | 367.29 |
| Current trade creditors | 284.34 | 471.02 | 537.64 | 584.83 | 664.75 |
| Other non-interest bearing current liabilities | 726.25 | 1 413.33 | 1 894.27 | 1 060.35 | 848.18 |
| Current liabilities total | 1 087.80 | 2 530.08 | 2 798.33 | 2 019.99 | 1 880.22 |
| Balance sheet total (liabilities) | 3 235.83 | 8 085.21 | 9 276.21 | 7 106.32 | 6 865.78 |
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.