M.H. HOLDING 2009 ApS
CVR number: 32553443
Kærvænget 23, 9800 Hjørring
mikkel@hesselberg.dk
tel: 88303411
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 739.48 | -5.58 | -5.94 | -5.94 | -6.48 |
| Total depreciation | - 463.05 | ||||
| EBIT | 739.48 | -5.58 | -5.94 | - 469.00 | -6.48 |
| Other financial income | 16.85 | 163.95 | |||
| Other financial expenses | -21.79 | -23.65 | -45.71 | -14.78 | -0.44 |
| Net income from associates (fin.) | 881.65 | -5.73 | -44.27 | 142.37 | -47.32 |
| Pre-tax profit | 1 599.35 | -34.96 | -95.92 | - 324.56 | 109.70 |
| Income taxes | - 159.85 | -2.75 | 8.50 | -1.02 | -34.63 |
| Net earnings | 1 439.49 | -37.71 | -87.42 | - 325.57 | 75.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 931.65 | 44.27 | 45.00 | 237.37 | 40.68 |
| Participating interests | 50.00 | ||||
| Investments total | 931.65 | 44.27 | 95.00 | 237.37 | 40.68 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 223.47 | 463.05 | |||
| Current deferred tax assets | 385.15 | 298.42 | 156.76 | 115.98 | 52.68 |
| Short term receivables total | 385.15 | 521.89 | 619.82 | 115.98 | 52.68 |
| Other current investments | 220.49 | 455.59 | 603.55 | ||
| Cash and bank deposits | 3 249.78 | 2 658.62 | 2 154.57 | 1 820.43 | 1 882.24 |
| Cash and cash equivalents | 3 249.78 | 2 658.62 | 2 375.06 | 2 276.02 | 2 485.79 |
| Balance sheet total (assets) | 4 566.58 | 3 224.78 | 3 089.87 | 2 629.37 | 2 579.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 75.00 | 75.00 |
| Other reserves | 881.65 | 142.37 | |||
| Retained earnings | 798.29 | 3 006.44 | 2 854.32 | 2 549.54 | 2 291.33 |
| Profit of the financial year | 1 439.49 | -37.71 | -87.42 | - 325.57 | 75.07 |
| Shareholders equity total | 3 360.04 | 3 211.72 | 3 011.31 | 2 571.33 | 2 571.40 |
| Non-current liabilities total | |||||
| Current owed to participating | 24.54 | 5.28 | 5.28 | ||
| Current owed to group member | 759.08 | ||||
| Short-term deferred tax liabilities | 389.30 | ||||
| Other non-interest bearing current liabilities | 33.63 | 7.78 | 73.29 | 58.04 | 7.74 |
| Current liabilities total | 1 206.55 | 13.06 | 78.57 | 58.04 | 7.74 |
| Balance sheet total (liabilities) | 4 566.58 | 3 224.78 | 3 089.87 | 2 629.37 | 2 579.14 |
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.