EJENDOMSSELSKABET HENNING PEDERSEN. HARKEN A/S — Credit Rating and Financial Key Figures
CVR number: 56170618
Ålborgvej 576, 9760 Vrå
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 444.00 | 7 270.87 | 7 263.27 | 7 124.29 | 7 762.51 |
| Employee benefit expenses | -2 274.00 | -2 635.75 | -3 507.84 | -2 573.05 | -2 729.40 |
| Total depreciation | - 182.00 | -3.63 | -14.88 | -27.38 | -27.38 |
| Reduction in value of non-current assets | 891.43 | 352.53 | - 605.00 | 1 055.70 | |
| EBIT | 3 988.00 | 5 522.93 | 4 093.09 | 3 918.87 | 6 061.44 |
| Other financial income | -1.00 | 0.11 | 2.33 | ||
| Other financial expenses | - 767.00 | - 695.41 | - 744.86 | -1 348.83 | -3 088.53 |
| Income from other inv. held as non-curr. assets | -13.00 | 46.48 | 24.39 | 87.80 | 89.84 |
| Net income from associates (fin.) | 616.00 | 62.60 | 185.53 | 266.24 | 195.51 |
| Pre-tax profit | 3 823.00 | 4 692.63 | 3 558.16 | 2 924.19 | 3 260.58 |
| Income taxes | - 721.00 | - 831.99 | - 763.55 | - 706.06 | - 740.39 |
| Net earnings | 3 102.00 | 3 860.64 | 2 794.60 | 2 218.13 | 2 520.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 104 965.00 | 2 165.55 | 2 154.67 | 2 158.30 | 2 154.67 |
| Buildings | 115 504.21 | 116 540.03 | 119 472.19 | 120 527.89 | |
| Machinery and equipment | 31.00 | 87.50 | 138.75 | 115.00 | 91.25 |
| Tangible assets total | 104 996.00 | 117 757.26 | 118 833.46 | 121 745.49 | 122 773.81 |
| Holdings in group member companies | 5 218.00 | 5 279.82 | 5 465.35 | 5 731.59 | 5 927.09 |
| Investments total | 5 218.00 | 5 279.82 | 5 465.35 | 5 731.59 | 5 927.09 |
| Non-current loans receivable | 488.00 | 530.94 | 543.23 | 624.40 | 690.04 |
| Long term receivables total | 488.00 | 530.94 | 543.23 | 624.40 | 690.04 |
| Inventories total | |||||
| Current trade debtors | 180.00 | 187.81 | 164.04 | 141.55 | 248.31 |
| Current amounts owed by group member comp. | 10.78 | 39.45 | |||
| Prepayments and accrued income | 26.00 | 23.20 | 25.90 | 25.03 | 20.17 |
| Current other receivables | 389.00 | 439.32 | 111.70 | 2.99 | 100.06 |
| Current deferred tax assets | 171.00 | 3.91 | 47.92 | 66.44 | |
| Short term receivables total | 766.00 | 654.24 | 349.57 | 180.35 | 474.42 |
| Cash and bank deposits | 395.67 | 8.49 | 27.32 | ||
| Cash and cash equivalents | 395.67 | 8.49 | 27.32 | ||
| Balance sheet total (assets) | 111 468.00 | 124 222.26 | 125 587.28 | 128 290.32 | 129 892.69 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 13 399.00 | ||||
| Shares repurchased | 1 000.00 | 2 000.00 | 1 300.00 | 1 300.00 | 800.00 |
| Other reserves | 5 218.00 | 5 279.82 | 5 465.35 | 5 731.59 | 5 927.09 |
| Retained earnings | 5 839.00 | 27 368.79 | 29 743.91 | 30 972.27 | 32 194.89 |
| Profit of the financial year | 3 102.00 | 3 860.64 | 2 794.60 | 2 218.13 | 2 520.19 |
| Shareholders equity total | 29 058.00 | 39 009.25 | 39 803.85 | 40 721.98 | 41 942.17 |
| Provisions | 5 529.00 | 7 772.96 | 7 914.69 | 7 844.80 | 8 133.46 |
| Non-current loans from credit institutions | 69 338.00 | 68 299.80 | 68 177.89 | 68 062.82 | 67 776.90 |
| Non-current owed to group member | 3 109.87 | ||||
| Non-current other liabilities | 144.00 | 177.37 | |||
| Non-current deferred tax liabilities | 532.00 | 717.19 | 562.08 | 640.56 | 446.40 |
| Non-current liabilities total | 70 014.00 | 69 016.99 | 68 917.34 | 68 703.38 | 71 333.17 |
| Current loans from credit institutions | 1 534.00 | 2 078.07 | 633.14 | 3 450.90 | 3 619.33 |
| Current trade creditors | 551.00 | 339.19 | 160.27 | 148.49 | 174.31 |
| Current owed to group member | 77.00 | 2 114.26 | 2 157.52 | 2 606.86 | 56.62 |
| Short-term deferred tax liabilities | 603.19 | ||||
| Other non-interest bearing current liabilities | 4 705.00 | 3 891.54 | 5 397.28 | 4 813.92 | 4 633.63 |
| Current liabilities total | 6 867.00 | 8 423.06 | 8 951.40 | 11 020.17 | 8 483.89 |
| Balance sheet total (liabilities) | 111 468.00 | 124 222.26 | 125 587.28 | 128 290.32 | 129 892.69 |
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.