FORSYNING HELSINGØR VARME A/S — Credit Rating and Financial Key Figures

CVR number: 32654193

Energivej 25, 3000 Helsingør

fh@fh.dk

tel: 48405055

www.fh.dk

Income statement (mDKK)

	2019	2020	2021	2022	2023
Fiscal period length	12	12	12	12	12
Net sales	122.15	127.11	125.70	113.51	125.67
Manufacturing for enterprise's own use				-3.76	-3.70
Other operating income				0.01	0.03
Costs of manufacturing			-93.83
External services			-8.98	-94.55	- 104.60
Gross profit	122.15	127.11	31.88	22.74	24.80
Other operating expenses			-0.22
Total depreciation			-19.27	-19.99	-20.93
EBIT	11.98	13.13	3.40	2.75	3.87
Other financial income			0.10	0.14	0.71
Other financial expenses			-2.46	-2.89	-3.60
Pre-tax profit	8.01	8.70	1.04		0.99
Income taxes			-0.23		-0.22
Net earnings	8.01	8.70	0.80		0.77

	2021	2022	2023
Intangible assets total
Land and waters	44.23	43.20	42.17
Buildings	45.03	41.95	43.44
Machinery and equipment	1.27	1.56	2.05
Advance payments and construction in progress	11.22	30.07	41.28
Other tangible assets	319.29	332.37	380.29
Tangible assets total	421.06	449.14	509.23
Holdings in group member companies	0.33	0.33	0.33
Investments total	0.33	0.33	0.33
Non-current other receivables		0.10	0.10
Long term receivables total		0.10	0.10
Inventories total
Current trade debtors	0.17
Current other receivables	3.23	3.72	4.53
Current deferred tax assets	16.08	16.63	16.41
Short term receivables total	19.48	20.35	20.94
Cash and bank deposits	40.04	30.94	20.07
Cash and cash equivalents	40.04	30.94	20.07
Balance sheet total (assets)	480.90	500.86	550.67

	2019	2020	2021	2022	2023
Share capital	-5.78	2.91	2.00	2.00	2.00
Retained earnings	-8.01	-8.70	0.91	1.72	1.72
Profit of the financial year	8.01	8.70	0.80		0.77
Shareholders equity total	-5.78	2.91	3.72	3.72	4.49
Non-current loans from credit institutions			259.76	271.30	299.28
Non-current accruals and deferred income			7.74	10.87	12.37
Non-current other liabilities			159.65	165.19	170.01
Non-current liabilities total			427.16	447.36	481.66
Current loans from credit institutions			13.70	14.56	15.51
Advances received				9.10	7.62
Current owed to group member			14.56	6.85	19.70
Short-term deferred tax liabilities			3.03	0.55
Other non-interest bearing current liabilities			18.40	18.25	21.16
Accruals and deferred income			0.34	0.47	0.54
Current liabilities total			50.03	49.78	64.52
Balance sheet total (liabilities)	-5.78	2.91	480.90	500.86	550.67

Try the full version of our system for free

... and more!

No registration needed.