HILLERØD SPILDEVAND A/S — Credit Rating and Financial Key Figures
CVR number: 31592534
Solrødgårds Alle 6, Nørre Herlev 3400 Hillerød
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 99.38 | 139.42 | 106.49 | 108.87 | 142.07 |
| Costs of manufacturing | -96.38 | -97.88 | - 101.31 | -96.42 | - 102.40 |
| Gross profit | 3.00 | 41.54 | 5.19 | 12.45 | 39.67 |
| Costs of management | -14.92 | -16.21 | -21.50 | -15.92 | -21.00 |
| Other operating expenses | -0.31 | -0.12 | |||
| EBIT | -11.92 | 25.33 | -16.32 | -3.78 | 18.55 |
| Other financial income | 0.00 | 0.02 | 0.10 | 0.26 | |
| Other financial expenses | -8.51 | -8.61 | -8.40 | -10.70 | -14.26 |
| Pre-tax profit | -20.43 | 16.72 | -24.70 | -14.38 | 4.55 |
| Income taxes | 3.82 | -2.75 | 4.88 | 2.60 | -0.51 |
| Net earnings | -16.61 | 13.97 | -19.82 | -11.78 | 4.04 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 4.15 | 4.06 | 3.98 | 3.90 | |
| Intangible assets total | 4.15 | 4.06 | 3.98 | 3.90 | |
| Land and waters | 192.59 | 186.05 | 182.21 | 178.45 | 174.51 |
| Buildings | 1 939.51 | 1 901.89 | 1 885.56 | 1 880.13 | 1 906.03 |
| Machinery and equipment | 7.70 | 5.10 | 4.25 | 2.66 | 2.08 |
| Advance payments and construction in progress | 52.26 | 89.68 | 131.95 | 183.56 | 238.17 |
| Tangible assets total | 2 192.05 | 2 182.72 | 2 203.97 | 2 244.81 | 2 320.79 |
| Investments total | |||||
| Non-current prepayments and accrued income | 19.57 | 23.76 | |||
| Long term receivables total | 19.57 | 23.76 | |||
| Inventories total | |||||
| Current trade debtors | 7.18 | 11.50 | 10.64 | 3.11 | 5.82 |
| Current amounts owed by group member comp. | 0.00 | 0.09 | 0.03 | 0.06 | 0.02 |
| Prepayments and accrued income | 0.45 | 0.20 | 22.00 | 19.57 | 28.38 |
| Current other receivables | 10.80 | 9.35 | 10.20 | 18.72 | 14.01 |
| Current deferred tax assets | 2.36 | 3.06 | 3.99 | 2.24 | 3.35 |
| Short term receivables total | 20.80 | 24.20 | 46.86 | 43.70 | 51.58 |
| Cash and bank deposits | 16.44 | 37.04 | 17.91 | ||
| Cash and cash equivalents | 16.44 | 37.04 | 17.91 | ||
| Balance sheet total (assets) | 2 232.43 | 2 251.27 | 2 254.89 | 2 329.53 | 2 394.17 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 513.91 | 513.91 | 513.91 | ||
| Asset revaluation reserve | 964.82 | 712.03 | 712.03 | 670.70 | 650.24 |
| Other reserves | 360.10 | 389.65 | 414.14 | ||
| Retained earnings | 643.68 | 879.86 | 19.82 | 11.78 | -4.04 |
| Profit of the financial year | -16.61 | 13.97 | -19.82 | -11.78 | 4.04 |
| Shareholders equity total | 1 641.89 | 1 655.86 | 1 636.04 | 1 624.26 | 1 628.30 |
| Provisions | 19.57 | 23.76 | 21.25 | 18.68 | 20.92 |
| Non-current loans from credit institutions | 511.76 | 528.72 | 543.68 | 638.20 | 673.86 |
| Non-current advances received | 2.24 | 2.24 | |||
| Non-current other liabilities | 2.24 | 2.24 | 2.24 | ||
| Non-current liabilities total | 513.99 | 530.96 | 545.92 | 640.44 | 676.09 |
| Current loans from credit institutions | 25.91 | 12.90 | 15.94 | 13.97 | 38.00 |
| Current trade creditors | 23.86 | 22.50 | 30.53 | 21.34 | 20.80 |
| Current owed to group member | 4.80 | 4.92 | 4.57 | 4.22 | 4.78 |
| Short-term deferred tax liabilities | 0.62 | 0.60 | |||
| Other non-interest bearing current liabilities | 1.77 | 0.38 | 0.64 | 6.02 | 5.29 |
| Current liabilities total | 56.97 | 40.69 | 51.68 | 46.16 | 68.86 |
| Balance sheet total (liabilities) | 2 232.43 | 2 251.27 | 2 254.89 | 2 329.53 | 2 394.17 |
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.