Hedelund Mælk ApS — Credit Rating and Financial Key Figures
CVR number: 42834394
Lundgaard Hedevej 36, Lundgaard 9510 Arden
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 54 410.29 | 27 702.76 |
Employee benefit expenses | -17 334.86 | -22 216.17 |
Total depreciation | - 987.13 | -1 632.08 |
Reduction in value of non-current assets | 7 787.40 | 6 366.10 |
EBIT | 43 875.70 | 10 220.62 |
Other financial income | 34.61 | |
Other financial expenses | - 812.34 | -2 215.62 |
Pre-tax profit | 43 063.36 | 8 039.60 |
Income taxes | -8 993.53 | -2 392.90 |
Net earnings | 34 069.83 | 5 646.70 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible assets total | ||
Land and waters | 3 049.60 | 5 005.88 |
Buildings | 4 236.14 | 5 991.06 |
Other tangible assets | 43 283.40 | 49 649.50 |
Tangible assets total | 50 569.15 | 60 646.43 |
Investments total | ||
Long term receivables total | ||
Raw materials and consumables | 16 226.44 | 19 996.49 |
Inventories total | 16 226.44 | 19 996.49 |
Current trade debtors | 5 835.89 | 5 156.42 |
Current other receivables | 3 660.22 | 3 699.94 |
Short term receivables total | 9 496.11 | 8 856.36 |
Cash and bank deposits | 9.97 | 9.97 |
Cash and cash equivalents | 9.97 | 9.97 |
Balance sheet total (assets) | 76 301.68 | 89 509.25 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 40.00 | 40.00 |
Shares repurchased | 10 000.00 | |
Retained earnings | -10 000.00 | 24 069.84 |
Profit of the financial year | 34 069.83 | 5 646.70 |
Shareholders equity total | 34 109.83 | 29 756.54 |
Provisions | 888.00 | 1 566.00 |
Non-current loans from credit institutions | 13 000.00 | 11 000.00 |
Non-current liabilities total | 13 000.00 | 11 000.00 |
Current loans from credit institutions | 9 685.56 | 16 478.42 |
Current trade creditors | 10 336.06 | 13 656.90 |
Current owed to participating | 4 349.74 | |
Current owed to group member | 1 714.90 | |
Short-term deferred tax liabilities | 3 105.53 | |
Other non-interest bearing current liabilities | 826.97 | 15 336.49 |
Current liabilities total | 28 303.84 | 47 186.71 |
Balance sheet total (liabilities) | 76 301.68 | 89 509.25 |
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.