H.M. ORTOPÆDISK SKOMAGERI A/S — Credit Rating and Financial Key Figures
CVR number: 21783072
Norgesvej 8, 7100 Vejle
tel: 75857581
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 727.01 | 1 909.49 | 1 696.05 | 2 025.84 | 2 296.70 |
| Employee benefit expenses | -1 488.06 | -1 652.38 | -1 458.23 | -1 506.91 | -1 351.57 |
| Other operating expenses | - 200.00 | -1 195.53 | |||
| Total depreciation | - 125.57 | - 141.54 | - 161.84 | - 140.28 | - 251.60 |
| EBIT | 113.38 | 115.57 | 75.98 | 178.64 | - 501.99 |
| Other financial income | 0.17 | 0.17 | 0.02 | ||
| Other financial expenses | -39.18 | -44.52 | -39.59 | -65.97 | -56.91 |
| Pre-tax profit | 74.20 | 71.21 | 36.56 | 112.69 | - 558.90 |
| Income taxes | -16.63 | -15.73 | -8.35 | -25.50 | 122.54 |
| Net earnings | 57.57 | 55.48 | 28.21 | 87.19 | - 436.36 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 001.02 | 2 922.72 | 2 844.30 | 2 765.89 | 2 687.47 |
| Machinery and equipment | 118.08 | 75.20 | 59.59 | 329.17 | 282.53 |
| Tangible assets total | 3 119.10 | 2 997.92 | 2 903.90 | 3 095.05 | 2 970.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 60.26 | 66.09 | 70.55 | 79.31 | 81.65 |
| Inventories total | 60.26 | 66.09 | 70.55 | 79.31 | 81.65 |
| Current trade debtors | 44.41 | 61.56 | 72.86 | 233.78 | 86.85 |
| Current amounts owed by group member comp. | 1 545.53 | 1 545.53 | 1 395.53 | 1 195.53 | |
| Prepayments and accrued income | 53.59 | 53.12 | 82.42 | 55.86 | 57.95 |
| Current other receivables | 23.79 | 70.00 | |||
| Current deferred tax assets | 6.00 | 3.00 | 16.34 | ||
| Short term receivables total | 1 673.31 | 1 730.21 | 1 553.80 | 1 485.17 | 161.13 |
| Cash and bank deposits | 657.77 | 489.20 | 414.26 | 320.54 | 915.01 |
| Cash and cash equivalents | 657.77 | 489.20 | 414.26 | 320.54 | 915.01 |
| Balance sheet total (assets) | 5 510.44 | 5 283.42 | 4 942.51 | 4 980.07 | 4 127.80 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 1 840.89 | 1 898.47 | 1 953.95 | 1 982.16 | 2 069.35 |
| Profit of the financial year | 57.57 | 55.48 | 28.21 | 87.19 | - 436.36 |
| Shareholders equity total | 2 898.47 | 2 953.95 | 2 982.16 | 3 069.35 | 2 632.98 |
| Provisions | 56.63 | 72.35 | 80.71 | 106.20 | |
| Non-current loans from credit institutions | 832.39 | 642.48 | 456.15 | 267.89 | 112.49 |
| Non-current liabilities total | 832.39 | 642.48 | 456.15 | 267.89 | 112.49 |
| Current loans from credit institutions | 189.16 | 190.00 | 187.00 | 190.70 | 155.39 |
| Current trade creditors | 27.88 | 46.68 | 61.14 | 65.51 | 60.58 |
| Other non-interest bearing current liabilities | 1 505.91 | 1 377.96 | 1 175.36 | 1 280.41 | 1 166.36 |
| Current liabilities total | 1 722.95 | 1 614.64 | 1 423.49 | 1 536.63 | 1 382.33 |
| Balance sheet total (liabilities) | 5 510.44 | 5 283.42 | 4 942.51 | 4 980.07 | 4 127.80 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.