INTERGOODS HOUSE OF TASTE A/S
CVR number: 30192524
Nilanvej 1, 8722 Hedensted
cj@jacobsens-bakery.dk
tel: 75890587
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 611.73 | 599.17 | 700.46 | 58.99 | 391.39 |
| EBIT | 611.73 | 599.17 | 700.46 | 58.99 | 391.39 |
| Other financial income | 8.54 | 0.16 | 64.32 | 59.34 | 27.97 |
| Other financial expenses | -28.52 | -46.16 | -9.26 | -39.45 | -28.84 |
| Pre-tax profit | 591.75 | 553.18 | 755.52 | 78.88 | 390.52 |
| Income taxes | - 130.41 | - 121.70 | - 166.22 | -17.35 | -85.92 |
| Net earnings | 461.34 | 431.48 | 589.31 | 61.52 | 304.61 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 174.60 | ||||
| Inventories total | 174.60 | ||||
| Current trade debtors | 816.39 | 1 245.21 | 2 161.63 | 1 913.35 | 1 669.71 |
| Current amounts owed by group member comp. | 34.69 | ||||
| Prepayments and accrued income | 30.02 | ||||
| Current other receivables | 141.57 | 214.46 | 226.80 | 376.91 | |
| Short term receivables total | 987.98 | 1 459.68 | 2 161.63 | 2 140.15 | 2 081.32 |
| Cash and bank deposits | 979.43 | 717.96 | 709.32 | 406.88 | 842.59 |
| Cash and cash equivalents | 979.43 | 717.96 | 709.32 | 406.88 | 842.59 |
| Balance sheet total (assets) | 2 142.01 | 2 177.63 | 2 870.95 | 2 547.04 | 2 923.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 400.00 | 600.00 | 391.00 | |
| Retained earnings | - 457.14 | - 395.80 | - 564.32 | 24.98 | - 304.49 |
| Profit of the financial year | 461.34 | 431.48 | 589.31 | 61.52 | 304.61 |
| Shareholders equity total | 1 504.20 | 935.68 | 1 124.98 | 586.51 | 891.12 |
| Non-current liabilities total | |||||
| Advances received | 189.76 | ||||
| Current trade creditors | 507.40 | 1 120.26 | 1 294.00 | 1 736.08 | 1 946.88 |
| Current owed to group member | 5.13 | 17.34 | |||
| Short-term deferred tax liabilities | 130.41 | 121.70 | 166.22 | 17.35 | 85.92 |
| Other non-interest bearing current liabilities | 280.63 | ||||
| Current liabilities total | 637.81 | 1 241.96 | 1 745.97 | 1 960.53 | 2 032.79 |
| Balance sheet total (liabilities) | 2 142.01 | 2 177.63 | 2 870.95 | 2 547.04 | 2 923.91 |
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.