CHR1 Holding ApS — Credit Rating and Financial Key Figures
CVR number: 30245474
Hejls Skovvej 10, 6094 Hejls
tel: 26816329
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 131.29 | 1 790.46 | 1 836.11 | 822.89 | - 311.03 |
Wages and salaries | - 516.39 | - 642.50 | |||
Social security expenses | - 169.58 | - 244.88 | |||
Employee benefit expenses | - 842.00 | - 415.27 | |||
EBIT | 1 445.33 | 903.09 | 994.11 | 407.62 | - 311.03 |
Other financial income | 39.12 | 55.25 | 442.09 | ||
Other financial expenses | -9.12 | -14.08 | -10.87 | - 153.16 | -42.32 |
Reduction non-current investment assets | -24.93 | ||||
Income from other inv. held as non-curr. assets | 393.94 | 1 807.43 | |||
Net income from associates (fin.) | 2 755.28 | 5 105.30 | 14 102.00 | ||
Pre-tax profit | 1 830.14 | 2 696.45 | 3 777.64 | 5 390.08 | 14 190.75 |
Income taxes | - 180.57 | - 197.14 | - 229.50 | -72.93 | - 128.33 |
Net earnings | 1 649.57 | 2 499.30 | 3 548.14 | 5 317.15 | 14 062.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Holdings in group member companies | 22.09 | 1 869.52 | 4 665.05 | 7 968.52 | 15 238.39 |
Participating interests | 26.90 | 26.90 | 26.90 | 31.94 | 30.98 |
Investments total | 48.99 | 1 896.42 | 4 691.95 | 8 000.46 | 15 269.38 |
Non-curr. owed by group member comp. | 401.16 | 315.70 | |||
Non-curr. owed by particip. interest comp. | 883.65 | 951.38 | 959.22 | ||
Non-current loans receivable | 2 522.71 | 2 522.71 | 2 522.71 | 2 522.71 | |
Long term receivables total | 2 522.71 | 2 522.71 | 3 406.36 | 3 875.25 | 1 274.92 |
Inventories total | |||||
Current trade debtors | 2 610.29 | 1 824.13 | 1 076.68 | ||
Current amounts owed by group member comp. | 7.47 | 3 269.60 | 47.73 | ||
Current owed by particip. interest comp. | 811.56 | 856.15 | |||
Current other receivables | 514.77 | 135.78 | 50.44 | 212.58 | |
Current deferred tax assets | 132.86 | ||||
Short term receivables total | 3 944.09 | 2 948.92 | 1 127.12 | 3 482.18 | 47.73 |
Other current investments | 509.48 | 889.99 | 6 519.62 | ||
Cash and bank deposits | 345.18 | 424.25 | 1 754.38 | 324.37 | 4 906.57 |
Cash and cash equivalents | 345.18 | 424.25 | 2 263.86 | 1 214.35 | 11 426.19 |
Balance sheet total (assets) | 6 860.96 | 7 792.30 | 11 489.29 | 16 572.23 | 28 018.22 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Other reserves | 479.60 | 2 186.29 | |||
Retained earnings | 393.59 | 2 043.15 | 4 542.46 | 7 610.99 | 10 784.04 |
Profit of the financial year | 1 649.57 | 2 499.30 | 3 548.14 | 5 317.15 | 14 062.42 |
Shareholders equity total | 2 168.15 | 4 667.46 | 8 215.60 | 13 532.74 | 27 157.75 |
Non-current other liabilities | 2 852.50 | 2 852.50 | 2 852.50 | ||
Non-current deferred tax liabilities | 2 852.50 | ||||
Non-current liabilities total | 2 852.50 | 2 852.50 | 2 852.50 | 2 852.50 | |
Current loans from credit institutions | 99.16 | ||||
Current trade creditors | 1 163.99 | 81.84 | 170.42 | 0.23 | 590.41 |
Short-term deferred tax liabilities | 136.77 | 75.50 | 18.93 | 87.89 | |
Other non-interest bearing current liabilities | 539.55 | 190.50 | 175.28 | 68.67 | 182.17 |
Current liabilities total | 1 840.31 | 272.34 | 421.20 | 186.99 | 860.47 |
Balance sheet total (liabilities) | 6 860.96 | 7 792.30 | 11 489.29 | 16 572.23 | 28 018.22 |
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.