HINDSHOLM MASKINFORRETNING A/S — Credit Rating and Financial Key Figures
CVR number: 34316015
Møllevangen 2-4, 5300 Kerteminde
info@hindsholm-maskinforretning.dk
tel: 65322182
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 073.61 | 2 045.55 | 3 198.03 | 3 233.05 | 2 378.20 |
Employee benefit expenses | -4 960.29 | -3 743.86 | -3 107.14 | -3 130.50 | -3 117.97 |
Total depreciation | - 307.11 | - 273.51 | - 217.42 | - 162.91 | - 124.40 |
EBIT | -3 193.79 | -1 971.82 | - 126.53 | -60.37 | - 864.17 |
Other financial income | 211.62 | 190.35 | 132.32 | 299.82 | 41.97 |
Other financial expenses | - 160.80 | - 799.36 | - 167.10 | - 128.89 | -45.02 |
Net income from associates (fin.) | 654.39 | ||||
Pre-tax profit | -3 142.96 | -2 580.83 | 493.08 | 110.56 | - 867.22 |
Income taxes | 106.91 | 5.68 | 9.84 | 21.51 | |
Net earnings | -3 036.05 | -2 575.15 | 502.92 | 110.56 | - 845.71 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 297.58 | 2 175.18 | 2 052.78 | 1 930.38 | 1 807.98 |
Buildings | 1.66 | ||||
Machinery and equipment | 476.73 | 332.28 | 242.26 | 16.75 | 14.75 |
Tangible assets total | 2 775.97 | 2 507.46 | 2 295.04 | 1 947.13 | 1 822.73 |
Investments total | |||||
Non-curr. owed by group member comp. | 1 102.61 | 1 102.61 | 1 102.61 | ||
Non-current loans receivable | 1 127.18 | 1 201.68 | 1 212.86 | 1 479.83 | 1 510.51 |
Long term receivables total | 2 229.79 | 2 304.29 | 2 315.47 | 1 479.83 | 1 510.51 |
Finished products/goods | 4 927.62 | 3 918.10 | 5 077.28 | 3 949.68 | 2 759.55 |
Inventories total | 4 927.62 | 3 918.10 | 5 077.28 | 3 949.68 | 2 759.55 |
Current trade debtors | 581.11 | 431.46 | 759.54 | 916.04 | 525.22 |
Current amounts owed by group member comp. | 3 380.31 | 1 776.74 | 807.72 | 21.71 | |
Prepayments and accrued income | 0.12 | 0.12 | 3.16 | ||
Current other receivables | 31.58 | 28.28 | 10.38 | 37.99 | 17.16 |
Short term receivables total | 3 993.11 | 2 236.60 | 1 577.63 | 954.03 | 567.25 |
Cash and bank deposits | 2 001.15 | 1 988.14 | 1 990.74 | 1 502.68 | 2 167.45 |
Cash and cash equivalents | 2 001.15 | 1 988.14 | 1 990.74 | 1 502.68 | 2 167.45 |
Balance sheet total (assets) | 15 927.64 | 12 954.59 | 13 256.16 | 9 833.34 | 8 827.49 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 610.00 | 610.00 | 610.00 | 610.00 | 610.00 |
Other reserves | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
Retained earnings | 8 847.06 | 5 811.01 | 3 235.86 | 3 738.78 | 3 849.34 |
Profit of the financial year | -3 036.05 | -2 575.15 | 502.92 | 110.56 | - 845.71 |
Shareholders equity total | 9 421.01 | 6 845.86 | 7 348.78 | 7 459.34 | 6 613.63 |
Non-current loans from credit institutions | 326.42 | ||||
Non-current other liabilities | 304.69 | 394.16 | 193.70 | 193.70 | 193.70 |
Non-current liabilities total | 631.11 | 394.16 | 193.70 | 193.70 | 193.70 |
Current loans from credit institutions | 145.68 | 0.44 | |||
Current trade creditors | 371.29 | 90.79 | 212.87 | 256.41 | 214.12 |
Current owed to participating | 711.67 | 832.68 | 808.91 | 366.43 | 238.37 |
Current owed to group member | 3 856.51 | 3 927.47 | 4 141.96 | 965.79 | 975.23 |
Other non-interest bearing current liabilities | 790.36 | 863.64 | 549.93 | 591.67 | 592.00 |
Current liabilities total | 5 875.52 | 5 714.57 | 5 713.68 | 2 180.31 | 2 020.16 |
Balance sheet total (liabilities) | 15 927.64 | 12 954.59 | 13 256.16 | 9 833.34 | 8 827.49 |
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.