HESSELBÆKGAARD HAVECENTER A/S — Credit Rating and Financial Key Figures
CVR number: 35632514
Bistrupvej 194, 3460 Birkerød
hesselbaekgaard@mail.dk
tel: 45819770
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 286.21 | 8 975.22 | 8 630.15 | 6 584.46 | 8 077.47 |
Employee benefit expenses | -4 102.36 | -4 253.08 | -4 396.62 | -4 743.49 | -4 445.14 |
Total depreciation | -26.96 | -49.75 | - 120.98 | - 134.40 | - 135.56 |
EBIT | 2 156.89 | 4 672.39 | 4 112.55 | 1 706.57 | 3 496.77 |
Other financial income | 70.83 | 90.03 | 66.79 | 229.31 | 57.83 |
Other financial expenses | -83.89 | - 124.75 | - 142.40 | -61.31 | -8.06 |
Pre-tax profit | 2 143.82 | 4 637.68 | 4 036.93 | 1 874.57 | 3 546.53 |
Income taxes | - 471.49 | -1 019.88 | - 865.78 | - 404.62 | - 780.30 |
Net earnings | 1 672.34 | 3 617.80 | 3 171.15 | 1 469.95 | 2 766.24 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 121.14 | 125.52 | 816.04 | 1 043.09 | 1 149.04 |
Tangible assets total | 121.14 | 125.52 | 816.04 | 1 043.09 | 1 149.04 |
Investments total | |||||
Deferred tax assets | 7.94 | 9.31 | |||
Long term receivables total | 7.94 | 9.31 | |||
Finished products/goods | 2 000.00 | 2 000.00 | 2 300.00 | 2 500.00 | 2 600.00 |
Inventories total | 2 000.00 | 2 000.00 | 2 300.00 | 2 500.00 | 2 600.00 |
Current trade debtors | 248.45 | 170.63 | 152.17 | 105.60 | 924.06 |
Current amounts owed by group member comp. | 656.44 | 234.19 | 153.31 | 432.72 | |
Current other receivables | 50.63 | 1 514.48 | 1 783.61 | 43.43 | 104.56 |
Current deferred tax assets | 279.84 | 153.29 | 112.78 | 248.68 | |
Short term receivables total | 955.53 | 2 199.15 | 2 089.07 | 415.11 | 1 710.03 |
Other current investments | 25.00 | 26.85 | 29.21 | 32.55 | 34.66 |
Cash and bank deposits | 1 973.49 | 5 305.51 | 6 035.26 | 3 764.10 | 6 105.72 |
Cash and cash equivalents | 1 998.49 | 5 332.36 | 6 064.46 | 3 796.66 | 6 140.38 |
Balance sheet total (assets) | 5 083.10 | 9 666.33 | 11 269.57 | 7 754.86 | 11 599.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 000.00 | 3 000.00 | 2 500.00 | ||
Retained earnings | -1 000.00 | 672.34 | 1 290.13 | 4 461.28 | 3 431.24 |
Profit of the financial year | 1 672.34 | 3 617.80 | 3 171.15 | 1 469.95 | 2 766.24 |
Shareholders equity total | 2 172.34 | 4 790.13 | 7 961.28 | 6 431.23 | 9 197.47 |
Provisions | 9.21 | 25.83 | 54.29 | ||
Non-current liabilities total | |||||
Current trade creditors | 318.76 | 295.49 | 226.00 | 196.25 | 616.60 |
Current owed to group member | 1 303.67 | 2 229.82 | 1 831.49 | 428.67 | |
Short-term deferred tax liabilities | 43.28 | ||||
Other non-interest bearing current liabilities | 1 245.05 | 2 350.88 | 1 241.59 | 1 101.54 | 1 302.41 |
Current liabilities total | 2 910.76 | 4 876.20 | 3 299.07 | 1 297.80 | 2 347.68 |
Balance sheet total (liabilities) | 5 083.10 | 9 666.33 | 11 269.57 | 7 754.86 | 11 599.45 |
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.