HATTING BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 38914618
Storegade 10, 8700 Horsens
tel: 75653043
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 105.00 | 6 952.00 | 6 948.00 | 5 982.77 | 6 823.76 |
| Employee benefit expenses | -5 752.28 | -5 889.54 | |||
| Total depreciation | -1 163.57 | -1 274.18 | |||
| EBIT | 1 005.00 | 902.00 | 364.00 | - 933.07 | - 339.96 |
| Other financial income | 8.97 | 44.37 | |||
| Other financial expenses | - 924.31 | - 650.71 | |||
| Income from other inv. held as non-curr. assets | 894.55 | 853.25 | |||
| Net income from associates (fin.) | -4.13 | -4.67 | |||
| Pre-tax profit | 390.00 | 790.00 | 309.00 | - 957.99 | -97.71 |
| Income taxes | 237.69 | 21.08 | |||
| Net earnings | 390.00 | 790.00 | 309.00 | - 720.30 | -76.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 16 971.22 | 16 720.69 | |||
| Machinery and equipment | 3 336.58 | 2 788.64 | |||
| Tangible assets total | 20 307.80 | 19 509.34 | |||
| Participating interests | 310.67 | 320.00 | |||
| Other receivables | 25 645.00 | 31 178.00 | 30 330.00 | ||
| Investments total | 25 645.00 | 31 178.00 | 30 330.00 | 310.67 | 320.00 |
| Non-current loans receivable | 1 986.86 | 2 247.84 | |||
| Long term receivables total | 1 986.86 | 2 247.84 | |||
| Finished products/goods | 4 027.60 | 3 648.49 | |||
| Inventories total | 4 027.60 | 3 648.49 | |||
| Current trade debtors | 279.87 | 279.75 | |||
| Prepayments and accrued income | 10.88 | 42.53 | |||
| Current other receivables | 1 936.38 | 751.04 | |||
| Current deferred tax assets | 166.30 | 160.19 | |||
| Short term receivables total | 2 393.43 | 1 233.51 | |||
| Cash and bank deposits | 167.01 | 761.99 | |||
| Cash and cash equivalents | 167.01 | 761.99 | |||
| Balance sheet total (assets) | 25 645.00 | 31 178.00 | 30 330.00 | 29 193.36 | 27 721.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 919.00 | 4 711.00 | 5 021.00 | 509.02 | 519.21 |
| Asset revaluation reserve | 347.78 | 331.97 | |||
| Retained earnings | - 390.00 | - 790.00 | - 309.00 | 4 184.47 | 3 479.98 |
| Profit of the financial year | 390.00 | 790.00 | 309.00 | - 720.30 | -76.62 |
| Shareholders equity total | 3 919.00 | 4 711.00 | 5 021.00 | 4 320.97 | 4 254.54 |
| Provisions | 123.42 | 102.33 | |||
| Non-current loans from credit institutions | 16 649.53 | 15 673.05 | |||
| Non-current leasing loans | 471.77 | 394.41 | |||
| Non-current deferred tax liabilities | 407.23 | 431.60 | |||
| Non-current liabilities total | 17 528.53 | 16 499.06 | |||
| Current loans from credit institutions | 1 097.57 | 1 090.31 | |||
| Current trade creditors | 5 442.81 | 4 831.61 | |||
| Other non-interest bearing current liabilities | 680.06 | 943.32 | |||
| Current liabilities total | 7 220.44 | 6 865.24 | |||
| Balance sheet total (liabilities) | 3 919.00 | 4 711.00 | 5 021.00 | 29 193.36 | 27 721.17 |
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.