SHS HOLDING HOLSTEBRO ApS — Credit Rating and Financial Key Figures
CVR number: 26992249
Nygade 10, 7500 Holstebro
shs@notio.dk
tel: 97421267
Income statement (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 25 018.87 | 30 789.42 | 35 705.14 | 35 610.56 | 37 258.09 |
Costs of management | -5 022.71 | -7 461.19 | -7 238.17 | -7 526.08 | -8 382.49 |
Costs of distribution | -9 946.75 | -12 475.16 | -16 140.94 | -18 712.60 | -20 535.87 |
Other operating expenses | - 100.50 | -9.58 | |||
EBIT | 10 049.40 | 10 853.08 | 12 326.03 | 9 371.88 | 8 339.74 |
Other financial income | 0.03 | 169.80 | 38.97 | 2 256.39 | |
Other financial expenses | - 942.86 | - 863.29 | - 650.18 | -1 500.31 | - 422.17 |
Net income from associates (fin.) | 1 055.66 | 1 285.99 | 776.55 | 1 444.67 | |
Pre-tax profit | 10 162.24 | 11 175.28 | 12 622.21 | 9 355.21 | 10 164.38 |
Income taxes | -2 186.22 | -2 202.19 | -2 642.08 | -1 771.76 | -2 250.27 |
Net earnings | 7 976.02 | 8 973.09 | 9 980.13 | 7 583.45 | 7 914.11 |
Assets (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Intangible rights | 168.83 | ||||
Intangible assets total | 168.83 | ||||
Land and waters | 5 272.70 | 2 853.60 | 2 785.01 | 2 716.41 | 2 647.82 |
Machinery and equipment | 221.88 | 219.90 | 257.30 | 96.05 | |
Tangible assets total | 5 494.58 | 3 073.50 | 3 042.31 | 2 812.47 | 2 647.82 |
Participating interests | 2 964.29 | 1 949.30 | 1 906.30 | ||
Investments total | 2 964.29 | 1 949.30 | 1 906.30 | ||
Non-current loans receivable | 93.44 | 93.44 | |||
Non-current other receivables | 9.58 | 12.46 | 9.58 | 9.58 | |
Long term receivables total | 103.02 | 105.90 | 9.58 | 9.58 | |
Finished products/goods | 28 423.79 | 36 773.93 | 28 371.20 | 31 910.08 | 36 829.11 |
Advance payments | 5 751.23 | 6 191.81 | 7 662.82 | 6 944.98 | 9 423.41 |
Inventories total | 34 175.02 | 42 965.74 | 36 034.02 | 38 855.05 | 46 252.52 |
Current trade debtors | 25 770.99 | 24 236.62 | 43 514.83 | 38 614.39 | 45 284.16 |
Current owed by particip. interest comp. | 1.23 | 54.92 | 20.75 | ||
Prepayments and accrued income | 2.30 | 1.75 | 1.60 | 4.51 | 104.48 |
Current other receivables | 2 633.71 | 1 603.63 | 1 758.93 | 1 334.65 | 2 059.32 |
Current deferred tax assets | 499.25 | 495.30 | 384.30 | 324.10 | 181.20 |
Short term receivables total | 28 907.48 | 26 392.22 | 45 680.41 | 40 277.65 | 47 629.17 |
Other current investments | 5 210.03 | 7 905.02 | 15 674.68 | ||
Cash and bank deposits | 0.84 | 3 416.82 | 1 476.44 | 3 008.82 | 2 181.69 |
Cash and cash equivalents | 0.84 | 3 416.82 | 6 686.47 | 10 913.84 | 17 856.37 |
Balance sheet total (assets) | 71 814.05 | 77 903.48 | 93 359.08 | 92 868.59 | 114 385.88 |
Equity and liabilities (kDKK)
2015 | 2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|---|
Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
Shares repurchased | 101.20 | 1 200.00 | 500.00 | 500.00 | 500.00 |
Other reserves | 1 964.29 | 852.97 | 1 006.30 | ||
Retained earnings | 12 034.14 | 19 921.47 | 28 241.24 | 38 727.67 | 45 811.12 |
Profit of the financial year | 7 976.02 | 8 973.09 | 9 980.13 | 7 583.45 | 7 914.11 |
Shareholders equity total | 22 325.65 | 31 197.54 | 39 977.67 | 47 061.12 | 54 475.23 |
Capital loans | 568.00 | 568.00 | 568.00 | 243.10 | 150.30 |
Non-current loans from credit institutions | 2 663.08 | ||||
Non-current other liabilities | 479.86 | ||||
Non-current liabilities total | 3 231.08 | 568.00 | 568.00 | 243.10 | 630.16 |
Short-term capital loans | 92.80 | 92.80 | |||
Current loans from credit institutions | 30 959.47 | 26 688.69 | 29 585.38 | 22 800.83 | 35 461.39 |
Advances received | 836.65 | ||||
Current trade creditors | 4 147.71 | 6 334.52 | 6 180.80 | 7 126.37 | 6 653.97 |
Current owed to participating | 15.32 | 22.70 | 42.59 | ||
Short-term deferred tax liabilities | 1 860.01 | 1 718.24 | 1 784.30 | 742.26 | 961.38 |
Other non-interest bearing current liabilities | 8 036.49 | 10 283.64 | 14 320.94 | 13 171.63 | 15 422.69 |
Accruals and deferred income | 1 238.32 | 1 090.15 | 941.99 | 793.83 | 645.67 |
Current liabilities total | 46 257.32 | 46 137.94 | 52 813.42 | 45 564.37 | 59 280.49 |
Balance sheet total (liabilities) | 71 814.05 | 77 903.48 | 93 359.08 | 92 868.59 | 114 385.88 |
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.