ANLÆGSGARTNER HØJER ApS — Credit Rating and Financial Key Figures
CVR number: 31252792
Erik Bøghs Alle 19, 2860 Søborg
gartnerhoejer@gmail.com
tel: 22896288
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 209.20 | 418.81 | 424.46 | 464.31 | 606.56 |
| Employee benefit expenses | - 232.27 | - 260.45 | - 307.43 | - 315.97 | - 314.37 |
| Other operating expenses | -29.34 | - 217.24 | |||
| Total depreciation | -5.08 | -58.63 | -58.63 | - 242.42 | - 275.59 |
| EBIT | -28.15 | 99.73 | 29.06 | - 311.32 | 16.60 |
| Other financial income | 39.53 | 0.02 | |||
| Other financial expenses | -14.56 | -55.16 | -23.58 | -53.46 | -56.32 |
| Pre-tax profit | -42.72 | 44.56 | 45.01 | - 364.77 | -39.70 |
| Income taxes | 8.84 | -9.42 | -10.06 | 79.71 | 8.86 |
| Net earnings | -33.88 | 35.14 | 34.95 | - 285.07 | -30.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.43 | 527.97 | 469.34 | 1 596.15 | 1 320.56 |
| Tangible assets total | 11.43 | 527.97 | 469.34 | 1 596.15 | 1 320.56 |
| Other receivables | 4.80 | 4.80 | 4.80 | 4.80 | 4.80 |
| Investments total | 4.80 | 4.80 | 4.80 | 4.80 | 4.80 |
| Non-current other receivables | 129.17 | ||||
| Long term receivables total | 129.17 | ||||
| Raw materials and consumables | 51.00 | 91.00 | 86.00 | 100.00 | 100.00 |
| Inventories total | 51.00 | 91.00 | 86.00 | 100.00 | 100.00 |
| Current trade debtors | 206.64 | 212.09 | 223.13 | 119.72 | 245.00 |
| Prepayments and accrued income | 11.65 | 11.04 | 11.04 | ||
| Current other receivables | 115.00 | 2.34 | |||
| Current deferred tax assets | 23.14 | 13.72 | 3.66 | 83.37 | 92.23 |
| Short term receivables total | 356.43 | 236.86 | 237.84 | 205.42 | 337.22 |
| Cash and bank deposits | 18.21 | 20.48 | 66.39 | 57.69 | 58.61 |
| Cash and cash equivalents | 18.21 | 20.48 | 66.39 | 57.69 | 58.61 |
| Balance sheet total (assets) | 571.04 | 881.10 | 864.37 | 1 964.07 | 1 821.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 151.00 | 151.00 |
| Retained earnings | -61.06 | -98.73 | -63.58 | 220.37 | -64.70 |
| Profit of the financial year | -33.88 | 35.14 | 34.95 | - 285.07 | -30.84 |
| Shareholders equity total | 55.07 | 86.42 | 121.37 | 86.30 | 55.46 |
| Non-current leasing loans | 169.71 | 1 150.76 | 924.17 | ||
| Non-current owed to group member | 258.13 | ||||
| Non-current other liabilities | 323.00 | 290.40 | 33.79 | ||
| Non-current deferred tax liabilities | 279.15 | 331.00 | |||
| Non-current liabilities total | 323.00 | 460.11 | 291.93 | 1 429.91 | 1 255.17 |
| Current loans from credit institutions | 150.98 | 218.20 | 221.00 | 226.26 | |
| Current trade creditors | 70.15 | 62.99 | 146.93 | 161.54 | 169.23 |
| Other non-interest bearing current liabilities | 122.83 | 120.60 | 85.95 | 65.32 | 115.07 |
| Current liabilities total | 192.97 | 334.57 | 451.08 | 447.86 | 510.56 |
| Balance sheet total (liabilities) | 571.04 | 881.10 | 864.37 | 1 964.07 | 1 821.19 |
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.