C.C. HANSEN A/S
CVR number: 55197717
Ledreborg Alle 118, 4000 Roskilde
cch@cchansen.com
tel: 46351155
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 325.19 | 14 587.16 | 11 428.49 | 8 973.64 | 8 862.50 |
| Employee benefit expenses | -5 820.75 | -6 569.50 | -5 837.69 | -5 056.20 | -4 823.03 |
| Other operating expenses | -25.00 | ||||
| Total depreciation | - 438.65 | - 414.35 | - 100.69 | -46.73 | -24.67 |
| EBIT | 3 040.79 | 7 603.31 | 5 490.11 | 3 870.71 | 4 014.80 |
| Other financial income | 0.05 | 3.02 | 53.38 | ||
| Other financial expenses | - 317.00 | - 568.38 | - 478.01 | - 425.69 | -95.18 |
| Pre-tax profit | 2 723.79 | 7 034.93 | 5 012.14 | 3 448.04 | 3 973.00 |
| Income taxes | - 605.55 | -1 558.95 | -1 103.19 | - 800.97 | - 876.16 |
| Net earnings | 2 118.24 | 5 475.98 | 3 908.95 | 2 647.07 | 3 096.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 243.62 | ||||
| Intangible assets total | 243.62 | ||||
| Buildings | 271.88 | 200.75 | 101.70 | 58.30 | 40.30 |
| Machinery and equipment | 8.25 | 1.65 | 16.66 | 10.00 | |
| Tangible assets total | 280.13 | 202.40 | 101.70 | 74.97 | 50.29 |
| Other receivables | 166.08 | 166.10 | 166.40 | 154.74 | 117.93 |
| Investments total | 166.08 | 166.10 | 166.40 | 154.74 | 117.93 |
| Long term receivables total | |||||
| Finished products/goods | 10 039.10 | 20 345.09 | 16 109.33 | 9 173.66 | 2 183.29 |
| Inventories total | 10 039.10 | 20 345.09 | 16 109.33 | 9 173.66 | 2 183.29 |
| Current trade debtors | 11 001.42 | 19 004.80 | 16 024.70 | 11 824.54 | 9 339.50 |
| Prepayments and accrued income | 446.99 | 865.88 | 227.33 | 265.82 | 162.12 |
| Current other receivables | 12.00 | ||||
| Current deferred tax assets | 90.26 | 115.36 | 78.40 | 33.68 | |
| Short term receivables total | 11 538.67 | 19 986.04 | 16 330.43 | 12 136.03 | 9 501.61 |
| Cash and bank deposits | 46.88 | 10.45 | 7.63 | 490.86 | 1 498.03 |
| Cash and cash equivalents | 46.88 | 10.45 | 7.63 | 490.86 | 1 498.03 |
| Balance sheet total (assets) | 22 314.48 | 40 710.08 | 32 715.50 | 22 030.26 | 13 351.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 587.00 | 1 587.00 | 1 587.00 | 1 587.00 | 1 587.00 |
| Shares repurchased | 2 000.00 | 2 000.00 | 5 000.00 | ||
| Retained earnings | 4 260.88 | 4 279.13 | 7 755.11 | 6 664.06 | 1 311.13 |
| Profit of the financial year | 2 118.24 | 5 475.98 | 3 908.95 | 2 647.07 | 3 096.84 |
| Shareholders equity total | 9 966.13 | 11 342.11 | 15 251.06 | 15 898.13 | 5 994.97 |
| Provisions | 5.27 | ||||
| Non-current owed to group member | 900.00 | 3 000.00 | |||
| Non-current liabilities total | 900.00 | 3 000.00 | |||
| Current loans from credit institutions | 4 682.22 | 17 947.98 | 12 419.15 | 2 603.40 | 3 620.19 |
| Current trade creditors | 2 776.52 | 3 280.83 | 2 290.89 | 1 486.61 | 2 227.82 |
| Short-term deferred tax liabilities | 633.56 | 1 584.04 | 1 066.23 | 756.25 | 837.21 |
| Other non-interest bearing current liabilities | 3 356.04 | 3 555.12 | 1 688.17 | 1 285.87 | 665.70 |
| Current liabilities total | 11 448.35 | 26 367.97 | 17 464.44 | 6 132.13 | 7 350.92 |
| Balance sheet total (liabilities) | 22 314.48 | 40 710.08 | 32 715.50 | 22 030.26 | 13 351.16 |
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.