HOUGAARD & KOEFOED A/S — Credit Rating and Financial Key Figures
CVR number: 73192714
Malervangen 11, 2600 Glostrup
h-k@h-k.dk
tel: 43962847
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 883.72 | 16 026.75 | 14 252.08 | 10 753.82 | 12 611.31 |
Employee benefit expenses | -14 733.94 | -13 479.38 | -15 047.36 | -15 009.76 | -14 540.64 |
Other operating expenses | -36.56 | ||||
Total depreciation | -2 551.33 | -1 842.96 | -1 804.15 | -1 923.34 | -1 036.08 |
EBIT | -3 401.55 | 704.41 | -2 599.43 | -6 179.28 | -3 001.97 |
Other financial income | 18.19 | 28.30 | 0.13 | 0.26 | |
Other financial expenses | -50.56 | -80.41 | -70.75 | - 177.52 | - 198.30 |
Pre-tax profit | -3 433.93 | 624.00 | -2 641.88 | -6 356.66 | -3 200.02 |
Income taxes | 754.50 | - 118.62 | 587.89 | - 286.85 | 352.00 |
Net earnings | -2 679.43 | 505.37 | -2 053.99 | -6 643.51 | -2 848.02 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 5 324.13 | 3 505.46 | 1 919.78 | 4 955.19 | 241.38 |
Tangible assets total | 5 324.13 | 3 505.46 | 1 919.78 | 4 955.19 | 241.38 |
Investments total | |||||
Long term receivables total | |||||
Semifinished products | 1 129.85 | 1 218.55 | 1 599.56 | 911.27 | 1 318.70 |
Raw materials and consumables | 4 986.93 | 5 092.22 | 5 219.97 | 4 303.49 | 3 655.56 |
Finished products/goods | 2 247.20 | 1 829.09 | 2 674.36 | 2 278.83 | 2 523.16 |
Inventories total | 8 363.99 | 8 139.86 | 9 493.88 | 7 493.59 | 7 497.43 |
Current trade debtors | 6 509.69 | 7 854.11 | 9 393.20 | 6 302.81 | 6 048.27 |
Current amounts owed by group member comp. | 95.74 | 87.77 | |||
Prepayments and accrued income | 966.10 | 335.35 | 368.46 | 353.77 | 292.84 |
Current other receivables | 877.50 | 462.46 | 522.88 | 514.07 | 493.86 |
Current deferred tax assets | 1 714.97 | 1 164.08 | 716.95 | 583.79 | 440.00 |
Short term receivables total | 10 164.00 | 9 903.76 | 11 001.50 | 7 754.44 | 7 274.96 |
Cash and bank deposits | 668.74 | 1 088.28 | 87.32 | 35.77 | 857.98 |
Cash and cash equivalents | 668.74 | 1 088.28 | 87.32 | 35.77 | 857.98 |
Balance sheet total (assets) | 24 520.86 | 22 637.35 | 22 502.48 | 20 239.00 | 15 871.75 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 080.00 | 1 080.00 | 1 080.00 | 1 080.00 | 1 080.00 |
Retained earnings | 15 209.80 | 12 530.37 | 13 035.75 | 10 981.76 | 12 781.36 |
Profit of the financial year | -2 679.43 | 505.37 | -2 053.99 | -6 643.51 | -2 848.02 |
Shareholders equity total | 13 610.37 | 14 115.75 | 12 061.76 | 5 418.25 | 11 013.34 |
Non-current leasing loans | 2 773.88 | 1 590.01 | 738.69 | 3 469.03 | |
Non-current other liabilities | 606.07 | 632.21 | 604.31 | ||
Non-current deferred tax liabilities | 621.23 | 591.51 | |||
Non-current liabilities total | 3 379.95 | 2 222.22 | 1 343.00 | 4 090.26 | 591.51 |
Current loans from credit institutions | 1 165.20 | 1 192.26 | 3 000.77 | 2 484.07 | 53.90 |
Current trade creditors | 2 341.12 | 2 365.73 | 2 325.22 | 2 226.95 | 1 776.55 |
Current owed to group member | 500.00 | 1 392.81 | 3 615.87 | ||
Other non-interest bearing current liabilities | 3 524.23 | 2 741.40 | 2 378.92 | 2 403.60 | 2 436.45 |
Current liabilities total | 7 530.54 | 6 299.39 | 9 097.72 | 10 730.49 | 4 266.90 |
Balance sheet total (liabilities) | 24 520.86 | 22 637.35 | 22 502.48 | 20 239.00 | 15 871.75 |
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.