HH METAL OG RØR ApS — Credit Rating and Financial Key Figures
CVR number: 28994834
Hårupgade 13, Hårup 8740 Brædstrup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 10 840.44 | 9 352.76 | 9 741.63 | 10 951.34 | 10 119.41 |
Employee benefit expenses | -6 163.88 | -5 355.25 | -5 860.40 | -6 246.94 | -6 125.21 |
Other operating expenses | -1 011.57 | -50.34 | |||
Total depreciation | -2 456.54 | -1 614.14 | -1 461.80 | -1 947.13 | -2 013.31 |
EBIT | 2 220.02 | 2 383.36 | 2 419.43 | 1 745.69 | 1 930.54 |
Other financial income | 6.63 | 10.56 | 0.31 | ||
Other financial expenses | - 384.53 | - 196.95 | - 152.06 | - 364.75 | - 475.00 |
Pre-tax profit | 1 835.49 | 2 193.04 | 2 277.92 | 1 380.94 | 1 455.85 |
Income taxes | - 407.17 | - 563.99 | - 501.36 | - 342.73 | - 340.70 |
Net earnings | 1 428.31 | 1 629.06 | 1 776.56 | 1 038.20 | 1 115.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 781.75 | 1 673.76 | 1 565.76 | 1 457.75 | 1 349.76 |
Machinery and equipment | 10 002.61 | 9 011.01 | 9 445.73 | 12 421.39 | 10 261.59 |
Tangible assets total | 11 784.37 | 10 684.77 | 11 011.49 | 13 879.15 | 11 611.35 |
Other receivables | 514.54 | 125.00 | |||
Investments total | 514.54 | 125.00 | |||
Long term receivables total | |||||
Finished products/goods | 220.56 | 343.69 | 325.41 | 384.44 | 292.65 |
Inventories total | 220.56 | 343.69 | 325.41 | 384.44 | 292.65 |
Current trade debtors | 1 225.89 | 1 159.12 | 2 383.99 | 1 647.49 | 1 826.96 |
Current amounts owed by group member comp. | 69.75 | 59.53 | |||
Current other receivables | 34.73 | 88.48 | 18.09 | 10.59 | 30.00 |
Short term receivables total | 1 330.36 | 1 307.13 | 2 402.08 | 1 658.08 | 1 856.96 |
Cash and bank deposits | 350.65 | 443.70 | 0.02 | 933.42 | 3 638.96 |
Cash and cash equivalents | 350.65 | 443.70 | 0.02 | 933.42 | 3 638.96 |
Balance sheet total (assets) | 14 200.48 | 12 779.29 | 13 738.99 | 16 855.09 | 17 524.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 142.50 | 142.50 | 142.50 | 142.50 | 142.50 |
Shares repurchased | 1 500.00 | 3 076.25 | 1 500.00 | ||
Retained earnings | 3 305.76 | 1 657.82 | 1 786.88 | 3 563.44 | 4 601.64 |
Profit of the financial year | 1 428.31 | 1 629.06 | 1 776.56 | 1 038.20 | 1 115.15 |
Shareholders equity total | 6 376.57 | 6 505.63 | 5 205.94 | 4 744.14 | 5 859.29 |
Provisions | 867.13 | 1 012.10 | 941.20 | 1 142.10 | 1 085.70 |
Non-current loans from credit institutions | 3 483.81 | 1 602.15 | 652.26 | 4 564.25 | 2 811.78 |
Non-current other liabilities | 86.63 | ||||
Non-current liabilities total | 3 570.44 | 1 602.15 | 652.26 | 4 564.25 | 2 811.78 |
Current loans from credit institutions | 1 451.60 | 620.00 | 1 863.22 | 789.00 | 1 260.22 |
Current trade creditors | 536.07 | 490.85 | 1 056.44 | 556.70 | 1 342.06 |
Current owed to participating | 1.98 | 1.98 | |||
Current owed to group member | 2 355.99 | 4 103.58 | 3 763.63 | ||
Short-term deferred tax liabilities | 328.37 | 419.01 | 572.26 | 141.83 | 397.10 |
Other non-interest bearing current liabilities | 1 068.33 | 2 127.57 | 1 091.68 | 813.49 | 1 005.14 |
Current liabilities total | 3 386.35 | 3 659.41 | 6 939.59 | 6 404.60 | 7 768.15 |
Balance sheet total (liabilities) | 14 200.48 | 12 779.29 | 13 738.99 | 16 855.09 | 17 524.92 |
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.