A & O HULTQUIST ApS — Credit Rating and Financial Key Figures
CVR number: 15006935
Amaliegade 34 A, 1256 København K
info@hultquist.dk
tel: 35433242
www.hultquistcph.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 702.41 | 3 253.87 | 2 309.23 | 1 629.80 | 224.71 |
| Employee benefit expenses | -2 279.06 | -2 516.34 | -2 076.49 | -2 341.34 | -1 614.43 |
| Total depreciation | -93.98 | -10.25 | -17.83 | - 106.83 | - 106.83 |
| EBIT | - 670.64 | 727.28 | 214.92 | - 818.38 | -1 496.55 |
| Other financial income | 2.59 | 6.44 | 0.77 | 9.76 | 30.15 |
| Other financial expenses | -92.40 | - 122.35 | - 103.09 | - 203.32 | - 337.66 |
| Pre-tax profit | - 760.45 | 611.37 | 112.60 | -1 011.94 | -1 804.06 |
| Income taxes | 2.20 | ||||
| Net earnings | - 760.45 | 613.57 | 112.60 | -1 011.94 | -1 804.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 777.25 | 2 792.84 | |||
| Machinery and equipment | 87.92 | 49.33 | 503.98 | 397.15 | 290.32 |
| Tangible assets total | 87.92 | 49.33 | 503.98 | 3 174.40 | 3 083.17 |
| Other receivables | 188.53 | 188.53 | 189.73 | 200.23 | 200.23 |
| Investments total | 188.53 | 188.53 | 189.73 | 200.23 | 200.23 |
| Long term receivables total | |||||
| Finished products/goods | 253.52 | 250.00 | 225.00 | 225.00 | 225.00 |
| Inventories total | 253.52 | 250.00 | 225.00 | 225.00 | 225.00 |
| Current trade debtors | 1 236.08 | 1 152.38 | 1 550.43 | 1 155.42 | 1 260.12 |
| Current other receivables | 1.29 | 11.96 | |||
| Short term receivables total | 1 237.37 | 1 152.38 | 1 562.39 | 1 155.42 | 1 260.12 |
| Cash and bank deposits | 461.08 | 1 779.99 | 592.23 | 5 088.48 | 335.68 |
| Cash and cash equivalents | 461.08 | 1 779.99 | 592.23 | 5 088.48 | 335.68 |
| Balance sheet total (assets) | 2 228.42 | 3 420.23 | 3 073.34 | 9 843.53 | 5 104.20 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -1 808.34 | -2 570.99 | -1 955.22 | -1 842.62 | -2 854.55 |
| Profit of the financial year | - 760.45 | 613.57 | 112.60 | -1 011.94 | -1 804.06 |
| Shareholders equity total | -2 368.79 | -1 757.42 | -1 642.62 | -2 654.55 | -4 458.61 |
| Non-current owed to group member | 3 948.46 | 4 004.51 | 11 733.01 | 7 335.99 | |
| Non-current liabilities total | 3 948.46 | 4 004.51 | 11 733.01 | 7 335.99 | |
| Current trade creditors | 235.65 | 217.37 | 339.22 | 342.60 | 163.22 |
| Current owed to participating | 97.77 | 33.69 | 1 790.41 | ||
| Current owed to group member | 3 817.63 | ||||
| Other non-interest bearing current liabilities | 543.93 | 1 011.82 | 274.45 | 388.80 | 273.19 |
| Current liabilities total | 4 597.21 | 1 229.19 | 711.45 | 765.08 | 2 226.82 |
| Balance sheet total (liabilities) | 2 228.42 | 3 420.23 | 3 073.34 | 9 843.53 | 5 104.20 |
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.