Hækken - Kærgaard ApS — Credit Rating and Financial Key Figures
CVR number: 38758705
Nejrupvej 14, V Hassing 9310 Vodskov
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 291.67 | 810.35 | 965.49 | 2 259.46 | 931.14 |
| Employee benefit expenses | - 473.64 | - 555.02 | - 492.50 | - 739.82 | - 896.18 |
| Other operating expenses | -69.68 | -10.00 | |||
| Total depreciation | - 322.77 | - 282.52 | - 313.20 | - 343.63 | - 375.44 |
| EBIT | 495.25 | -27.20 | 90.12 | 1 166.01 | - 340.49 |
| Other financial income | 59.19 | 17.99 | 1.24 | 1.88 | 5.51 |
| Other financial expenses | - 131.05 | - 128.58 | - 112.34 | - 120.79 | - 285.02 |
| Pre-tax profit | 423.39 | - 137.79 | -20.98 | 1 047.11 | - 620.00 |
| Income taxes | 17.88 | 90.00 | - 171.03 | 238.00 | |
| Net earnings | 441.27 | -47.79 | -20.98 | 876.07 | - 381.99 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 16 456.80 | 16 456.80 | 16 456.80 | 16 456.80 | 20 268.20 |
| Buildings | 7 469.64 | 8 372.63 | 8 379.75 | 8 342.90 | 12 600.89 |
| Advance payments and construction in progress | 45.50 | ||||
| Tangible assets total | 23 926.44 | 24 829.43 | 24 836.55 | 24 845.20 | 32 869.09 |
| Participating interests | 409.00 | 409.00 | 409.00 | 409.00 | |
| Investments total | 409.00 | 409.00 | 409.00 | 409.00 | |
| Non-current loans receivable | 422.01 | 89.03 | 89.03 | 90.62 | 96.21 |
| Long term receivables total | 422.01 | 89.03 | 89.03 | 90.62 | 96.21 |
| Semifinished products | 24.35 | 31.13 | 56.30 | 28.28 | 102.92 |
| Raw materials and consumables | 158.40 | 236.88 | 104.00 | 363.06 | 349.80 |
| Finished products/goods | 890.50 | 957.50 | 1 034.61 | 639.00 | 1 250.98 |
| Inventories total | 1 073.25 | 1 225.50 | 1 194.91 | 1 030.34 | 1 703.70 |
| Current trade debtors | 406.44 | 118.52 | 594.57 | 257.70 | 267.62 |
| Current owed by particip. interest comp. | 155.30 | 103.00 | 439.00 | 512.00 | |
| Prepayments and accrued income | 1.77 | 8.00 | |||
| Current other receivables | 7.86 | 292.71 | 42.20 | 4.79 | 100.70 |
| Current deferred tax assets | 2.00 | ||||
| Short term receivables total | 414.30 | 566.53 | 741.54 | 709.49 | 882.32 |
| Cash and bank deposits | 8.32 | ||||
| Cash and cash equivalents | 8.32 | ||||
| Balance sheet total (assets) | 25 835.99 | 27 119.49 | 27 271.04 | 27 092.97 | 35 960.32 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 13 418.11 | 13 418.11 | 13 418.11 | ||
| Retained earnings | -89.97 | 351.30 | 303.51 | 13 700.64 | 14 576.71 |
| Profit of the financial year | 441.27 | -47.79 | -20.98 | 876.07 | - 381.99 |
| Shareholders equity total | 13 819.41 | 13 771.62 | 13 750.64 | 14 626.71 | 14 244.71 |
| Provisions | 2 570.00 | 2 480.00 | 2 480.00 | 2 551.00 | 2 313.00 |
| Non-current loans from credit institutions | 4 409.03 | 4 610.80 | 4 181.39 | 3 753.87 | 3 550.64 |
| Non-current liabilities total | 4 409.03 | 4 610.80 | 4 181.39 | 3 753.87 | 3 550.64 |
| Current loans from credit institutions | 623.79 | 1 474.17 | 1 784.89 | 427.52 | 2 340.39 |
| Advances received | 0.80 | ||||
| Current trade creditors | 5.69 | 43.08 | 58.88 | 304.16 | 88.00 |
| Current owed to participating | 5 112.04 | ||||
| Other non-interest bearing current liabilities | 4 408.06 | 4 739.82 | 5 015.24 | 5 428.92 | 8 311.53 |
| Current liabilities total | 5 037.55 | 6 257.07 | 6 859.01 | 6 161.40 | 15 851.96 |
| Balance sheet total (liabilities) | 25 835.99 | 27 119.49 | 27 271.04 | 27 092.97 | 35 960.32 |
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.