EJNAR HANSEN MASKINFABRIK A/S — Credit Rating and Financial Key Figures
CVR number: 12880340
Smedevej 7, 6310 Broager
tel: 74441410
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 502.23 | 13 070.04 | 12 868.08 | 12 807.05 | 14 758.57 |
| Costs of management | -7 337.38 | -7 466.29 | -7 683.94 | -7 773.27 | -8 567.47 |
| Costs of distribution | - 173.62 | -99.73 | - 149.53 | - 251.91 | - 153.67 |
| Other operating expenses | - 151.82 | - 275.75 | |||
| Total depreciation | -1 781.33 | -1 622.56 | -1 763.47 | -1 560.19 | -1 443.11 |
| EBIT | 3 991.23 | 5 504.02 | 4 882.79 | 4 506.12 | 6 037.43 |
| Other financial income | 4.47 | 4.88 | 1.36 | ||
| Other financial expenses | - 478.76 | - 374.29 | - 455.36 | - 436.95 | - 733.98 |
| Pre-tax profit | 3 512.47 | 5 129.72 | 4 431.89 | 4 074.05 | 5 304.81 |
| Income taxes | - 792.95 | -1 146.22 | - 980.98 | - 894.07 | -1 174.50 |
| Net earnings | 2 719.52 | 3 983.50 | 3 450.91 | 3 179.98 | 4 130.31 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10 743.60 | 10 309.31 | 11 106.11 | 9 318.83 | 9 206.49 |
| Machinery and equipment | 373.63 | 289.67 | 561.63 | 831.73 | 811.05 |
| Tangible assets total | 11 117.23 | 10 598.97 | 11 667.74 | 10 150.56 | 10 017.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 4 552.32 | 4 434.03 | 5 045.96 | 5 315.49 | 5 742.22 |
| Inventories total | 4 552.32 | 4 434.03 | 5 045.96 | 5 315.49 | 5 742.22 |
| Current trade debtors | 12 177.24 | 14 260.20 | 17 465.75 | 18 327.92 | 12 094.80 |
| Current amounts owed by group member comp. | 7.28 | 218.74 | 223.62 | 7.83 | |
| Prepayments and accrued income | 176.59 | ||||
| Current other receivables | 6 035.77 | 6 045.55 | 6 185.94 | 5 702.37 | 5 778.08 |
| Short term receivables total | 18 213.01 | 20 313.03 | 23 870.43 | 24 253.90 | 18 057.30 |
| Cash and bank deposits | 1.86 | 0.42 | 3.11 | 3.54 | 401.83 |
| Cash and cash equivalents | 1.86 | 0.42 | 3.11 | 3.54 | 401.83 |
| Balance sheet total (assets) | 33 884.42 | 35 346.46 | 40 587.25 | 39 723.49 | 34 218.89 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Shares repurchased | 2 400.00 | 2 400.00 | |||
| Other reserves | -2 400.00 | -2 400.00 | |||
| Retained earnings | 3 184.29 | 2 903.81 | 2 887.32 | 3 938.22 | 4 718.20 |
| Profit of the financial year | 2 719.52 | 3 983.50 | 3 450.91 | 3 179.98 | 4 130.31 |
| Shareholders equity total | 8 903.81 | 9 887.31 | 9 338.22 | 10 118.20 | 11 848.51 |
| Provisions | 2 090.77 | 2 013.31 | 1 977.35 | 1 869.42 | 1 838.20 |
| Non-current loans from credit institutions | 7 841.37 | 6 561.62 | 5 398.93 | ||
| Non-current owed to group member | 10 206.64 | 8 478.32 | |||
| Non-current other liabilities | 472.36 | 1 263.50 | 1 251.57 | ||
| Non-current deferred tax liabilities | 1 277.16 | 1 281.49 | |||
| Non-current liabilities total | 10 679.00 | 9 741.82 | 9 092.94 | 7 838.78 | 6 680.43 |
| Current loans from credit institutions | 5 829.75 | 4 456.69 | 10 738.67 | 10 664.23 | 4 466.30 |
| Current trade creditors | 3 195.61 | 4 824.52 | 5 220.24 | 5 111.88 | 3 594.74 |
| Current owed to group member | 414.48 | 530.08 | 582.63 | 642.03 | 2 371.80 |
| Short-term deferred tax liabilities | 856.31 | 1 206.81 | 988.22 | 980.91 | 1 182.06 |
| Other non-interest bearing current liabilities | 1 914.68 | 2 685.91 | 2 648.98 | 2 498.02 | 2 236.86 |
| Current liabilities total | 12 210.83 | 13 704.02 | 20 178.73 | 19 897.08 | 13 851.75 |
| Balance sheet total (liabilities) | 33 884.42 | 35 346.46 | 40 587.25 | 39 723.49 | 34 218.89 |
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.