TORBEN BØGH HANSEN HOLDING A/S
CVR number: 21676209
Beltoftsgade 6, 9500 Hobro
SPH@SVEJSTRUPVEJ.DK
tel: 26307417
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 200.99 | - 111.73 | -49.08 | -63.50 | - 100.48 |
| Employee benefit expenses | - 240.19 | - 305.75 | - 335.12 | - 260.00 | - 260.00 |
| Total depreciation | -5.73 | -8.60 | -8.60 | -2.87 | |
| EBIT | - 446.91 | - 426.09 | - 392.80 | - 326.37 | - 360.48 |
| Other financial income | 67.03 | 147.88 | 1 239.13 | 173.22 | 223.60 |
| Other financial expenses | -17.31 | -13.60 | -20.48 | -2 023.02 | - 106.30 |
| Income from other inv. held as non-curr. assets | 1 125.07 | -15.22 | 1.07 | 155.08 | 1 135.52 |
| Pre-tax profit | 727.87 | - 307.03 | 826.92 | -2 021.09 | 892.35 |
| Income taxes | - 198.87 | -0.64 | |||
| Net earnings | 529.01 | - 307.67 | 826.92 | -2 021.09 | 892.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.07 | 11.47 | 2.87 | ||
| Tangible assets total | 20.07 | 11.47 | 2.87 | ||
| Investments total | |||||
| Non-current loans receivable | 622.97 | 637.54 | 638.61 | 643.69 | 648.53 |
| Non-current other receivables | 1 029.70 | 942.01 | |||
| Long term receivables total | 1 652.67 | 1 579.55 | 638.61 | 643.69 | 648.53 |
| Finished products/goods | 12.60 | ||||
| Inventories total | 12.60 | ||||
| Current other receivables | 458.51 | 456.51 | 490.17 | 1 345.14 | 1 090.26 |
| Current deferred tax assets | 70.96 | 14.83 | 27.27 | 27.90 | |
| Short term receivables total | 529.47 | 471.34 | 490.17 | 1 372.40 | 1 118.16 |
| Other current investments | 10 976.41 | 11 768.62 | 12 924.59 | 12 543.53 | 13 675.46 |
| Cash and bank deposits | 3 483.61 | 2 429.54 | 2 930.70 | 356.09 | 324.86 |
| Cash and cash equivalents | 14 460.02 | 14 198.16 | 15 855.30 | 12 899.62 | 14 000.32 |
| Balance sheet total (assets) | 16 674.82 | 16 260.51 | 16 986.95 | 14 915.72 | 15 767.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 400.00 | 1 400.00 | 1 400.00 | 1 400.00 | 1 400.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 14 617.97 | 14 990.48 | 14 625.61 | 15 393.63 | 13 311.54 |
| Profit of the financial year | 529.01 | - 307.67 | 826.92 | -2 021.09 | 892.35 |
| Shareholders equity total | 16 602.28 | 16 139.31 | 16 909.73 | 14 831.44 | 15 664.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 18.34 | 15.00 | 15.00 | 15.00 |
| Other non-interest bearing current liabilities | 57.55 | 102.86 | 62.22 | 69.28 | 87.12 |
| Current liabilities total | 72.55 | 121.20 | 77.22 | 84.28 | 102.12 |
| Balance sheet total (liabilities) | 16 674.82 | 16 260.51 | 16 986.95 | 14 915.72 | 15 767.01 |
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.