HAFNIA HOLDING ApS
CVR number: 33388462
Paul-Petersensvej 15, 2820 Gentofte
info@hafniaholding.com
tel: 40187630
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 030.18 | 6 977.59 | 2 019.34 | 234.14 | |
| External services | -4 001.93 | -5 834.65 | - 822.69 | -0.41 | |
| Gross profit | 28.26 | 1 142.94 | 1 196.65 | 234.14 | -0.41 |
| Wages and salaries | -25.50 | ||||
| Social security expenses | -0.48 | -8.31 | |||
| EBIT | 28.26 | 1 116.96 | 1 188.34 | 234.14 | -0.41 |
| Other financial income | 0.27 | ||||
| Other financial expenses | -5.28 | -6.71 | - 181.00 | ||
| Income from other inv. held as non-curr. assets | 176.09 | ||||
| Pre-tax profit | 28.26 | 1 287.77 | 1 181.63 | 53.14 | -0.14 |
| Income taxes | - 283.29 | - 259.95 | -11.68 | ||
| Net earnings | 28.26 | 1 004.48 | 921.68 | 41.45 | -0.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 600.00 | ||||
| Investments total | 600.00 | ||||
| Non-current loans receivable | 425.40 | 613.80 | 438.60 | 474.20 | |
| Long term receivables total | 425.40 | 613.80 | 438.60 | 474.20 | |
| Inventories total | |||||
| Current trade debtors | 315.18 | 1 204.52 | 1 048.56 | ||
| Current other receivables | 776.34 | ||||
| Short term receivables total | 315.18 | 1 204.52 | 1 824.90 | ||
| Cash and bank deposits | 291.40 | 1 142.33 | 129.77 | 1 109.11 | 472.08 |
| Cash and cash equivalents | 291.40 | 1 142.33 | 129.77 | 1 109.11 | 472.08 |
| Balance sheet total (assets) | 606.58 | 2 772.24 | 2 568.47 | 1 547.71 | 1 546.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.30 | 56.50 | 58.90 | 58.90 | |
| Other reserves | 217.60 | 245.86 | 1 250.34 | 1 250.34 | 1 291.79 |
| Retained earnings | -58.90 | -58.90 | |||
| Profit of the financial year | 28.26 | 1 004.48 | 921.68 | 41.45 | -0.14 |
| Shareholders equity total | 325.86 | 1 385.64 | 2 308.52 | 1 371.79 | 1 371.64 |
| Non-current deferred tax liabilities | 144.24 | ||||
| Non-current liabilities total | 144.24 | ||||
| Current trade creditors | 280.72 | 950.79 | |||
| Current owed to participating | 105.33 | 115.73 | |||
| Short-term deferred tax liabilities | 283.29 | 259.95 | 11.68 | ||
| Other non-interest bearing current liabilities | 8.29 | 58.90 | 58.90 | ||
| Current liabilities total | 280.72 | 1 242.37 | 259.95 | 175.92 | 174.63 |
| Balance sheet total (liabilities) | 606.58 | 2 772.24 | 2 568.47 | 1 547.71 | 1 546.28 |
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.