HFK TRIBUNE ApS — Credit Rating and Financial Key Figures
CVR number: 25707281
Louisevej 22, 6100 Haderslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 1 579.40 | 2 239.42 | 1 864.69 | 1 853.22 | 1 456.49 |
Total depreciation | - 775.47 | -1 391.73 | -1 392.36 | -1 314.53 | - 743.93 |
EBIT | 803.93 | 847.69 | 472.33 | 538.69 | 712.56 |
Other financial income | 20.21 | ||||
Other financial expenses | - 408.31 | - 453.31 | - 406.15 | - 384.22 | - 405.46 |
Pre-tax profit | 395.62 | 394.37 | 66.19 | 154.47 | 327.31 |
Income taxes | -87.33 | -87.63 | -15.96 | -34.33 | -72.38 |
Net earnings | 308.29 | 306.75 | 50.23 | 120.14 | 254.92 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 11 152.25 | 16 532.15 | 15 139.79 | 13 825.26 | 13 081.33 |
Advance payments and construction in progress | 15 480.37 | ||||
Tangible assets total | 26 632.62 | 16 532.15 | 15 139.79 | 13 825.26 | 13 081.33 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 2 012.54 | 311.63 | 920.92 | 926.72 | 2 458.54 |
Prepayments and accrued income | 74.41 | 69.73 | 79.22 | 73.47 | 79.06 |
Current other receivables | 303.37 | 1 582.61 | 1 297.20 | 737.01 | 646.62 |
Current deferred tax assets | 12.97 | ||||
Short term receivables total | 2 390.32 | 1 963.98 | 2 297.35 | 1 737.20 | 3 197.19 |
Cash and bank deposits | 1 512.80 | 2 569.13 | 2 704.73 | 3 639.75 | 1 617.20 |
Cash and cash equivalents | 1 512.80 | 2 569.13 | 2 704.73 | 3 639.75 | 1 617.20 |
Balance sheet total (assets) | 30 535.75 | 21 065.26 | 20 141.86 | 19 202.21 | 17 895.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | 3 533.80 | 3 842.09 | 4 148.83 | 4 199.06 | 4 319.20 |
Profit of the financial year | 308.29 | 306.75 | 50.23 | 120.14 | 254.92 |
Shareholders equity total | 3 967.09 | 4 273.83 | 4 324.06 | 4 444.20 | 4 699.13 |
Provisions | 368.99 | 310.87 | 254.97 | 213.67 | 286.05 |
Non-current loans from credit institutions | 12 796.18 | 11 235.89 | 10 318.94 | 9 500.60 | 8 662.35 |
Non-current other liabilities | 2 743.62 | 3 572.05 | 3 460.59 | ||
Non-current deferred tax liabilities | 3 322.75 | 2 321.36 | |||
Non-current liabilities total | 15 539.81 | 14 807.94 | 13 779.53 | 12 823.34 | 10 983.71 |
Current loans from credit institutions | 1 142.42 | 949.64 | 1 349.49 | 1 223.42 | 911.37 |
Short-term deferred tax liabilities | 51.01 | 121.75 | 37.85 | 31.64 | |
Other non-interest bearing current liabilities | 566.43 | 601.23 | 395.95 | 465.93 | 1 015.47 |
Accruals and deferred income | 8 900.00 | ||||
Current liabilities total | 10 659.86 | 1 672.61 | 1 783.30 | 1 720.99 | 1 926.83 |
Balance sheet total (liabilities) | 30 535.75 | 21 065.26 | 20 141.86 | 19 202.21 | 17 895.73 |
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.