MOOSDORF HEGN A/S — Credit Rating and Financial Key Figures
CVR number: 65923718
Olievej 5, 9220 Aalborg Øst
tel: 98159444
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 916.74 | 13 428.60 | 13 287.32 | 15 741.99 | 14 711.60 |
Employee benefit expenses | -8 213.30 | -8 174.86 | -7 387.94 | -9 565.38 | -9 866.86 |
Total depreciation | -1 026.73 | -1 073.22 | -1 100.71 | -1 152.57 | -1 128.50 |
EBIT | 2 676.71 | 4 180.52 | 4 798.67 | 5 024.04 | 3 716.24 |
Other financial income | 2.80 | 34.77 | 2.97 | 30.09 | 37.07 |
Other financial expenses | - 132.82 | - 105.56 | -58.69 | -55.91 | -78.69 |
Pre-tax profit | 2 546.68 | 4 109.73 | 4 742.95 | 4 998.22 | 3 674.62 |
Income taxes | - 570.56 | - 906.00 | -1 047.82 | -1 101.72 | - 821.57 |
Net earnings | 1 976.11 | 3 203.74 | 3 695.13 | 3 896.50 | 2 853.06 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 369.52 | 1 027.14 | 684.76 | 342.38 | |
Machinery and equipment | 3 248.53 | 3 312.09 | 3 286.78 | 2 817.49 | 2 916.71 |
Tangible assets total | 4 618.05 | 4 339.24 | 3 971.54 | 3 159.88 | 2 916.71 |
Investments total | |||||
Non-curr. owed by group member comp. | 600.00 | 600.00 | |||
Long term receivables total | 600.00 | 600.00 | |||
Finished products/goods | 4 489.76 | 5 546.25 | 5 929.85 | 4 830.56 | 4 163.55 |
Inventories total | 4 489.76 | 5 546.25 | 5 929.85 | 4 830.56 | 4 163.55 |
Current trade debtors | 2 983.68 | 3 366.60 | 2 594.43 | 3 819.93 | 3 179.18 |
Current amounts owed by group member comp. | 575.81 | 1 750.00 | 7 088.50 | 6 390.19 | 10 055.18 |
Prepayments and accrued income | 9.15 | 96.25 | |||
Current other receivables | 95.34 | 93.68 | 907.70 | 1 684.64 | 556.39 |
Short term receivables total | 3 654.83 | 5 210.29 | 10 590.62 | 11 903.91 | 13 887.00 |
Cash and bank deposits | 0.46 | 519.09 | 1 527.31 | 4 969.07 | 5 374.15 |
Cash and cash equivalents | 0.46 | 519.09 | 1 527.31 | 4 969.07 | 5 374.15 |
Balance sheet total (assets) | 12 763.10 | 15 614.87 | 22 019.32 | 25 463.42 | 26 941.41 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 500.00 | ||||
Retained earnings | 1 182.31 | 3 158.43 | 6 362.17 | 10 603.30 | 14 499.79 |
Profit of the financial year | 1 976.11 | 3 203.74 | 3 695.13 | 3 896.50 | 2 853.06 |
Shareholders equity total | 5 158.43 | 6 862.17 | 10 557.30 | 14 999.79 | 17 852.85 |
Provisions | 140.04 | 127.80 | 112.69 | 122.31 | 110.20 |
Non-current leasing loans | 1 907.88 | 1 626.76 | 1 513.76 | 1 073.98 | 1 058.71 |
Non-current other liabilities | 656.44 | ||||
Non-current deferred tax liabilities | 666.02 | 653.39 | |||
Non-current liabilities total | 1 907.88 | 1 626.76 | 2 170.20 | 1 739.99 | 1 712.10 |
Current loans from credit institutions | 1 546.57 | 753.19 | 822.42 | 636.61 | 649.57 |
Current trade creditors | 1 530.90 | 1 579.65 | 1 311.40 | 1 036.61 | 1 101.95 |
Current owed to group member | 10.08 | 2 072.01 | 2 969.01 | ||
Short-term deferred tax liabilities | 1 062.93 | 1 246.10 | 833.68 | ||
Other non-interest bearing current liabilities | 2 479.29 | 4 655.22 | 5 982.38 | 3 586.53 | 1 712.06 |
Accruals and deferred income | 23.47 | ||||
Current liabilities total | 5 556.76 | 6 998.15 | 9 179.13 | 8 601.32 | 7 266.27 |
Balance sheet total (liabilities) | 12 763.10 | 15 614.87 | 22 019.32 | 25 463.42 | 26 941.41 |
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.