Hybridgenerator Aps — Credit Rating and Financial Key Figures
CVR number: 38496794
Nørrevang 15, Nørre Lyndelse 5792 Årslev
kontor@hybridgenerator.dk
tel: 31635900
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 245.45 | 8 288.92 | 9 909.00 | 38 584.00 | 34 774.94 |
| Employee benefit expenses | -1 373.73 | -3 554.03 | -7 291.00 | -11 900.00 | -20 870.78 |
| Total depreciation | -62.95 | - 305.32 | - 473.00 | - 826.00 | -1 204.75 |
| EBIT | 2 808.78 | 4 429.57 | 2 145.00 | 25 858.00 | 12 699.41 |
| Other financial income | 0.38 | 1.00 | 420.00 | 2 570.91 | |
| Other financial expenses | - 505.81 | - 384.56 | - 365.00 | - 517.00 | -1 769.04 |
| Net income from associates (fin.) | -27.71 | ||||
| Pre-tax profit | 2 303.34 | 4 045.02 | 1 781.00 | 25 761.00 | 13 473.58 |
| Income taxes | - 528.77 | - 866.27 | - 403.00 | -5 691.00 | -3 071.54 |
| Net earnings | 1 774.58 | 3 178.75 | 1 378.00 | 20 070.00 | 10 402.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 11.10 | 223.75 | 140.00 | 57.00 | 137.24 |
| Intangible assets total | 11.10 | 223.75 | 140.00 | 57.00 | 137.24 |
| Buildings | 1 051.00 | 1 151.14 | |||
| Machinery and equipment | 290.23 | 1 073.63 | 1 333.00 | 1 881.00 | 1 254.67 |
| Tangible assets total | 290.23 | 1 073.63 | 1 333.00 | 2 932.00 | 2 405.81 |
| Other receivables | 36.00 | 36.00 | 36.00 | 97.00 | 442.13 |
| Investments total | 36.00 | 36.00 | 36.00 | 97.00 | 442.13 |
| Long term receivables total | |||||
| Semifinished products | 1 963.31 | 335.50 | 191.00 | 2 018.00 | 7 076.22 |
| Raw materials and consumables | 921.60 | 6 039.00 | 12 785.00 | 12 151.38 | |
| Finished products/goods | 1 200.00 | ||||
| Advance payments | 2 057.28 | 2 785.32 | 4 519.00 | 890.00 | 4 775.94 |
| Inventories total | 5 220.59 | 4 042.42 | 10 749.00 | 15 693.00 | 24 003.54 |
| Current trade debtors | 3 842.32 | 8 572.65 | 4 204.00 | 8 507.00 | |
| Current amounts owed by group member comp. | 7 183.00 | 32 164.00 | |||
| Prepayments and accrued income | 113.79 | 313.99 | 209.00 | 407.00 | 410.26 |
| Current other receivables | 1 147.76 | 2 992.27 | 2 576.00 | 2.67 | |
| Current deferred tax assets | 42.10 | 1 288.00 | 1 288.25 | ||
| Short term receivables total | 5 145.96 | 11 878.90 | 11 596.00 | 44 942.00 | 1 701.17 |
| Cash and bank deposits | 2 498.00 | 6 691.00 | 6 725.75 | ||
| Cash and cash equivalents | 2 498.00 | 6 691.00 | 6 725.75 | ||
| Balance sheet total (assets) | 10 703.88 | 17 254.70 | 26 352.00 | 70 412.00 | 35 415.64 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 714.00 | 714.00 | 714.00 | 714.00 | 714.00 |
| Shares repurchased | 37 213.78 | ||||
| Other reserves | -37 213.78 | ||||
| Retained earnings | - 279.14 | 1 495.43 | 4 816.00 | 6 194.00 | 9 444.41 |
| Profit of the financial year | 1 774.58 | 3 178.75 | 1 378.00 | 20 070.00 | 10 402.04 |
| Shareholders equity total | 2 209.43 | 5 388.18 | 6 908.00 | 26 978.00 | 20 560.45 |
| Provisions | 53.87 | 121.00 | 186.00 | 107.89 | |
| Non-current loans from credit institutions | 1 176.00 | 4 150.00 | 3 636.92 | ||
| Non-current other liabilities | 3 343.33 | 4 459.28 | |||
| Non-current liabilities total | 3 343.33 | 4 459.28 | 1 176.00 | 4 150.00 | 3 636.92 |
| Current loans from credit institutions | 2 808.41 | 3 513.63 | 3 670.00 | 3 642.00 | 3 697.49 |
| Current trade creditors | 10.00 | 1 218.02 | 3 369.00 | 6 873.00 | 2 536.17 |
| Current owed to participating | 2 664.00 | ||||
| Short-term deferred tax liabilities | 489.57 | 623.59 | 292.00 | 5 505.00 | 3 149.49 |
| Other non-interest bearing current liabilities | 1 843.15 | 1 928.94 | 8 152.00 | 23 078.00 | 1 727.22 |
| Accruals and deferred income | 69.19 | ||||
| Current liabilities total | 5 151.12 | 7 353.36 | 18 147.00 | 39 098.00 | 11 110.38 |
| Balance sheet total (liabilities) | 10 703.88 | 17 254.70 | 26 352.00 | 70 412.00 | 35 415.64 |
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.