H.C. BRICH HANSEN TÆPPER. HOLSTEBRO A/S — Credit Rating and Financial Key Figures
CVR number: 21862479
Lavhedevej 48, 7500 Holstebro
tel: 97420299
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 15 481.78 | 17 755.16 | 18 853.40 | 17 552.89 | 18 992.33 |
Employee benefit expenses | -12 221.90 | -13 039.52 | -15 390.83 | -14 832.66 | -16 509.45 |
Other operating expenses | -80.00 | ||||
Total depreciation | - 653.41 | - 747.01 | - 732.30 | - 634.61 | - 646.64 |
EBIT | 2 606.47 | 3 968.62 | 2 730.27 | 2 005.62 | 1 836.25 |
Other financial income | 286.92 | 143.51 | 361.69 | 148.89 | 236.93 |
Other financial expenses | -33.23 | -43.09 | -90.64 | - 431.34 | - 572.97 |
Income from other inv. held as non-curr. assets | 67.26 | 264.23 | 478.21 | 367.29 | 236.58 |
Net income from associates (fin.) | 23.60 | 43.69 | -40.49 | 300.00 | 150.00 |
Pre-tax profit | 2 951.02 | 4 376.97 | 3 439.04 | 2 390.46 | 1 886.78 |
Income taxes | - 654.59 | - 958.96 | - 776.50 | - 460.47 | - 388.23 |
Net earnings | 2 296.43 | 3 418.01 | 2 662.54 | 1 930.00 | 1 498.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 2 480.64 | 2 105.19 | 2 122.35 | 2 451.70 | 2 112.49 |
Tangible assets total | 2 480.64 | 2 105.19 | 2 122.35 | 2 451.70 | 2 112.49 |
Participating interests | 88.31 | 211.48 | 140.98 | 140.98 | 140.98 |
Other receivables | -1 785.00 | -1 775.00 | |||
Investments total | -1 696.69 | 211.48 | -1 634.02 | 140.98 | 140.98 |
Non-current loans receivable | 1 710.44 | 1 974.67 | 2 497.88 | 2 406.88 | 2 643.45 |
Long term receivables total | 1 710.44 | 1 974.67 | 2 497.88 | 2 406.88 | 2 643.45 |
Finished products/goods | 8 376.25 | 7 244.61 | 10 902.68 | 9 390.69 | 9 060.84 |
Inventories total | 8 376.25 | 7 244.61 | 10 902.68 | 9 390.69 | 9 060.84 |
Current trade debtors | 6 480.83 | 10 496.17 | 11 480.92 | 8 482.50 | 8 522.10 |
Current amounts owed by group member comp. | 48.92 | 204.08 | 2 012.08 | 3 693.12 | 3 732.61 |
Current owed by particip. interest comp. | 419.66 | 365.69 | 9.44 | 11.69 | 21.54 |
Prepayments and accrued income | 169.30 | 181.94 | 122.13 | 217.81 | 241.80 |
Current other receivables | 2 485.95 | 3 777.47 | 465.05 | 857.89 | 1 214.45 |
Short term receivables total | 9 604.67 | 15 025.34 | 14 089.63 | 13 263.01 | 13 732.50 |
Other current investments | 1 244.88 | 1 318.98 | 1 561.04 | 1 269.58 | 1 032.46 |
Cash and bank deposits | 1 181.85 | 663.54 | 37.55 | 21.54 | 10.29 |
Cash and cash equivalents | 2 426.72 | 1 982.52 | 1 598.59 | 1 291.12 | 1 042.75 |
Non-current assets for sale | 1 785.00 | 1 775.00 | |||
Balance sheet total (assets) | 24 687.03 | 28 543.81 | 31 352.12 | 28 944.39 | 28 733.03 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 250.00 | 1 250.00 | 1 250.00 | 1 250.00 | 1 250.00 |
Shares repurchased | 2 000.00 | 2 000.00 | 2 000.00 | 1 200.00 | 4 900.00 |
Retained earnings | 8 578.91 | 8 875.34 | 10 293.34 | 11 755.88 | 8 785.88 |
Profit of the financial year | 2 296.43 | 3 418.01 | 2 662.54 | 1 930.00 | 1 498.55 |
Shareholders equity total | 14 125.34 | 15 543.34 | 16 205.88 | 16 135.88 | 16 434.43 |
Provisions | 409.06 | 444.88 | 489.02 | 583.03 | 623.98 |
Non-current other liabilities | 776.88 | 804.03 | |||
Non-current deferred tax liabilities | 829.86 | 858.60 | |||
Non-current liabilities total | 776.88 | 804.03 | 829.86 | 858.60 | |
Current loans from credit institutions | 710.33 | 852.99 | 4 576.83 | 3 143.68 | 2 617.06 |
Advances received | 47.67 | 189.04 | 71.37 | 77.21 | 161.04 |
Current trade creditors | 1 942.12 | 3 923.11 | 2 502.20 | 2 863.97 | 2 659.95 |
Short-term deferred tax liabilities | 518.29 | 925.32 | 729.75 | 363.19 | 344.03 |
Other non-interest bearing current liabilities | 6 157.35 | 5 861.11 | 5 947.20 | 4 918.82 | 5 892.55 |
Current liabilities total | 9 375.75 | 11 751.56 | 13 827.36 | 11 366.87 | 11 674.62 |
Balance sheet total (liabilities) | 24 687.03 | 28 543.81 | 31 352.12 | 28 944.39 | 28 733.03 |
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.