HR Company ApS
CVR number: 40178104
Sønderskovvej 7 B, 8520 Lystrup
info@hrcompany.dk
tel: 73707636
hrcompany.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 278.55 | 578.20 | 1 014.02 | 932.78 | 709.97 |
| Employee benefit expenses | - 789.08 | - 824.71 | - 837.09 | - 783.20 | - 504.22 |
| Other operating expenses | -22.54 | ||||
| Total depreciation | -8.88 | ||||
| EBIT | - 519.41 | - 246.51 | 176.93 | 149.58 | 183.21 |
| Other financial income | 1.64 | ||||
| Other financial expenses | -28.34 | -29.21 | -23.29 | -29.97 | -22.70 |
| Pre-tax profit | - 547.75 | - 275.72 | 153.64 | 119.60 | 162.15 |
| Net earnings | - 547.75 | - 275.72 | 153.64 | 119.60 | 162.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 169.50 | 175.14 | 563.87 | 334.85 | 167.64 |
| Prepayments and accrued income | 0.40 | 0.40 | 20.93 | ||
| Current other receivables | 7.71 | 22.12 | 140.92 | 249.00 | |
| Short term receivables total | 169.90 | 183.25 | 586.00 | 475.77 | 437.56 |
| Cash and bank deposits | 202.87 | ||||
| Cash and cash equivalents | 202.87 | ||||
| Balance sheet total (assets) | 169.90 | 183.25 | 586.00 | 475.77 | 640.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 122.00 |
| Retained earnings | - 547.75 | - 823.47 | - 669.83 | 7.77 | |
| Profit of the financial year | - 547.75 | - 275.72 | 153.64 | 119.60 | 162.15 |
| Shareholders equity total | - 487.75 | - 763.47 | - 609.83 | - 490.23 | 291.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 469.42 | 605.81 | 643.36 | 505.64 | |
| Current trade creditors | 20.00 | 144.75 | 95.39 | ||
| Current owed to participating | 100.00 | 100.00 | 100.00 | ||
| Other non-interest bearing current liabilities | 68.23 | 240.91 | 452.47 | 315.61 | 253.12 |
| Current liabilities total | 657.65 | 946.72 | 1 195.83 | 965.99 | 348.51 |
| Balance sheet total (liabilities) | 169.90 | 183.25 | 586.00 | 475.77 | 640.43 |
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.