HYTOR Tools Solutions A/S — Credit Rating and Financial Key Figures
CVR number: 28850220
Guldborgsundvej 1, 6705 Esbjerg Ø
info@hytor.com
tel: 79130000
www.hytor.com/tools
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 721.00 | 23 128.00 | 20 308.00 | 29 516.00 | 43 553.00 |
| Employee benefit expenses | -11 763.00 | -10 066.00 | -9 738.00 | -10 773.00 | -13 049.00 |
| Other operating expenses | - 629.00 | ||||
| Total depreciation | -3 146.00 | -2 758.00 | -5 980.00 | -9 169.00 | -13 404.00 |
| EBIT | 4 812.00 | 10 304.00 | 4 590.00 | 9 574.00 | 16 471.00 |
| Other financial income | 27.00 | 6.00 | 4.00 | 10.00 | 22.00 |
| Other financial expenses | - 789.00 | - 668.00 | - 994.00 | -2 237.00 | -1 444.00 |
| Pre-tax profit | 4 050.00 | 9 642.00 | 3 600.00 | 7 347.00 | 15 049.00 |
| Income taxes | - 896.00 | -2 129.00 | - 886.00 | -1 665.00 | -3 110.00 |
| Net earnings | 3 154.00 | 7 513.00 | 2 714.00 | 5 682.00 | 11 939.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 141.00 | 116.00 | 91.00 | ||
| Goodwill | 9 000.00 | 8 000.00 | 7 000.00 | 6 000.00 | 5 000.00 |
| Intangible assets total | 9 141.00 | 8 116.00 | 7 091.00 | 6 000.00 | 5 000.00 |
| Machinery and equipment | 9 341.00 | 9 607.00 | 10 759.00 | 21 985.00 | 18 910.00 |
| Tangible assets total | 9 341.00 | 9 607.00 | 10 759.00 | 21 985.00 | 18 910.00 |
| Investments total | 6.00 | 6.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 16 344.00 | 31 322.00 | 29 979.00 | 22 862.00 | 21 382.00 |
| Inventories total | 16 344.00 | 31 322.00 | 29 979.00 | 22 862.00 | 21 382.00 |
| Current trade debtors | 20 352.00 | 20 542.00 | 9 751.00 | 19 673.00 | 19 412.00 |
| Current amounts owed by group member comp. | 33.00 | 54.00 | 55.00 | 574.00 | 646.00 |
| Prepayments and accrued income | 163.00 | 186.00 | 12.00 | 94.00 | 56.00 |
| Current deferred tax assets | 695.00 | 672.00 | 1 002.00 | ||
| Short term receivables total | 20 548.00 | 20 782.00 | 10 513.00 | 21 013.00 | 21 116.00 |
| Cash and bank deposits | 64.00 | 1 752.00 | 10.00 | ||
| Cash and cash equivalents | 64.00 | 1 752.00 | 10.00 | ||
| Balance sheet total (assets) | 55 444.00 | 71 585.00 | 58 342.00 | 71 870.00 | 66 408.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 | 5 000.00 |
| Shares repurchased | 5 000.00 | 10 000.00 | |||
| Retained earnings | 10 989.00 | 14 143.00 | 20 893.00 | 18 605.00 | 14 287.00 |
| Profit of the financial year | 3 154.00 | 7 513.00 | 2 714.00 | 5 682.00 | 11 939.00 |
| Shareholders equity total | 19 143.00 | 26 656.00 | 28 607.00 | 34 287.00 | 41 226.00 |
| Provisions | 2 065.00 | 1 850.00 | 1 437.00 | 473.00 | 680.00 |
| Non-current other liabilities | 870.00 | 635.00 | |||
| Non-current deferred tax liabilities | 243.00 | 676.00 | 601.00 | ||
| Non-current liabilities total | 243.00 | 676.00 | 601.00 | 870.00 | 635.00 |
| Current loans from credit institutions | 6 462.00 | 6 937.00 | 6 410.00 | 3 125.00 | 5 775.00 |
| Advances received | 1 250.00 | ||||
| Current trade creditors | 3 649.00 | 9 897.00 | 2 238.00 | 5 455.00 | 2 785.00 |
| Current owed to group member | 19 038.00 | 19 386.00 | 11 916.00 | 22 681.00 | 7 624.00 |
| Short-term deferred tax liabilities | 926.00 | 1 750.00 | 1 538.00 | 1 642.00 | 3 440.00 |
| Other non-interest bearing current liabilities | 3 918.00 | 4 433.00 | 5 595.00 | 2 087.00 | 4 243.00 |
| Current liabilities total | 33 993.00 | 42 403.00 | 27 697.00 | 36 240.00 | 23 867.00 |
| Balance sheet total (liabilities) | 55 444.00 | 71 585.00 | 58 342.00 | 71 870.00 | 66 408.00 |
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.