HELGE LØNHART A/S — Credit Rating and Financial Key Figures
CVR number: 24238415
Skovlunde Byvej 100, 2740 Skovlunde
mail@lonhart.dk
tel: 44849121
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 14 517.43 | 14 488.00 | 18 218.56 | 20 620.15 | 15 974.24 |
Employee benefit expenses | -11 021.73 | -10 890.93 | -11 582.87 | -12 161.85 | -11 662.49 |
Total depreciation | - 838.39 | - 939.39 | - 917.67 | -1 290.73 | -1 771.67 |
EBIT | 2 657.31 | 2 657.69 | 5 718.02 | 7 167.58 | 2 540.08 |
Other financial income | 41.16 | 34.59 | 105.05 | 39.71 | 67.05 |
Other financial expenses | - 354.70 | - 313.02 | - 322.71 | - 447.31 | - 433.75 |
Pre-tax profit | 2 343.77 | 2 379.26 | 5 500.37 | 6 759.99 | 2 173.38 |
Income taxes | - 594.96 | - 532.31 | -1 228.46 | -1 494.04 | - 491.29 |
Net earnings | 1 748.81 | 1 846.95 | 4 271.91 | 5 265.95 | 1 682.09 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 5 601.64 | 5 410.51 | 5 203.46 | 5 054.41 | 5 351.73 |
Machinery and equipment | 2 720.99 | 2 299.70 | 2 322.68 | 5 307.24 | 4 117.96 |
Tangible assets total | 8 322.64 | 7 710.21 | 7 526.15 | 10 361.66 | 9 469.69 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 11 290.12 | 11 435.68 | 13 504.03 | 14 390.05 | 13 232.87 |
Inventories total | 11 290.12 | 11 435.68 | 13 504.03 | 14 390.05 | 13 232.87 |
Current trade debtors | 9 545.63 | 7 318.75 | 13 160.73 | 9 391.03 | 20 060.05 |
Current amounts owed by group member comp. | 179.84 | 1 063.24 | 41.92 | ||
Prepayments and accrued income | 298.85 | 185.77 | 174.13 | 185.49 | 270.23 |
Current other receivables | 95.36 | 658.64 | 654.55 | 1 047.70 | 722.15 |
Current deferred tax assets | 14.54 | 232.23 | |||
Short term receivables total | 10 134.21 | 8 395.39 | 13 989.41 | 11 687.47 | 21 094.35 |
Cash and bank deposits | 1 564.70 | 33.92 | 24.77 | 58.01 | 239.22 |
Cash and cash equivalents | 1 564.70 | 33.92 | 24.77 | 58.01 | 239.22 |
Balance sheet total (assets) | 31 311.67 | 27 575.19 | 35 044.36 | 36 497.19 | 44 036.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
Shares repurchased | 1 700.00 | 4 000.00 | 4 000.00 | 1 500.00 | |
Retained earnings | 4 092.04 | 5 840.84 | 3 687.79 | 3 959.70 | 7 725.65 |
Profit of the financial year | 1 748.81 | 1 846.95 | 4 271.91 | 5 265.95 | 1 682.09 |
Shareholders equity total | 10 540.84 | 10 687.79 | 14 959.70 | 16 225.65 | 13 907.74 |
Provisions | 125.00 | 97.00 | |||
Non-current loans from credit institutions | 7 104.50 | 5 898.51 | 5 588.31 | 8 867.56 | 8 398.67 |
Non-current leasing loans | 790.69 | 613.52 | 433.95 | 357.89 | 270.60 |
Non-current liabilities total | 7 895.19 | 6 512.03 | 6 022.26 | 9 225.45 | 8 669.28 |
Current loans from credit institutions | 1 101.88 | 2 226.08 | 2 759.73 | 1 606.61 | 4 909.85 |
Advances received | 415.31 | 43.70 | |||
Current trade creditors | 9 917.04 | 4 769.84 | 6 025.73 | 5 349.66 | 13 611.06 |
Current owed to group member | 728.82 | 505.70 | |||
Short-term deferred tax liabilities | 21.21 | 1 228.46 | 1 369.04 | 519.29 | |
Other non-interest bearing current liabilities | 1 835.51 | 2 235.32 | 3 499.07 | 2 595.78 | 2 321.92 |
Current liabilities total | 12 875.64 | 10 375.37 | 14 062.40 | 10 921.09 | 21 362.11 |
Balance sheet total (liabilities) | 31 311.67 | 27 575.19 | 35 044.36 | 36 497.19 | 44 036.13 |
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.