HOLDENS PLANTESKOLE A/S — Credit Rating and Financial Key Figures
CVR number: 17014935
Kongeåvej 12, 6600 Vejen
tel: 75364899
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 482.68 | 8 401.09 | 8 749.52 | 11 424.34 | 7 821.39 |
Employee benefit expenses | -5 690.39 | -5 723.23 | -6 564.67 | -6 548.84 | -6 956.21 |
Total depreciation | - 497.95 | - 567.36 | - 623.88 | - 785.60 | - 880.40 |
EBIT | 1 294.35 | 2 110.50 | 1 560.97 | 4 089.90 | -15.22 |
Other financial income | 12.36 | 19.83 | 42.76 | 51.74 | 7.21 |
Other financial expenses | - 504.56 | - 469.87 | - 383.28 | - 403.99 | - 629.04 |
Pre-tax profit | 802.15 | 1 660.46 | 1 220.45 | 3 737.65 | - 637.05 |
Income taxes | - 187.10 | - 378.75 | - 278.81 | - 823.36 | 136.94 |
Net earnings | 615.06 | 1 281.71 | 941.63 | 2 914.29 | - 500.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 123.57 | 44.10 | |||
Intangible rights | 518.59 | 405.44 | |||
Intangible assets total | 123.57 | 44.10 | 518.59 | 405.44 | |
Buildings | 24.03 | 6.87 | |||
Machinery and equipment | 1 095.02 | 1 811.23 | 2 541.92 | 2 560.68 | 1 873.74 |
Tangible assets total | 1 119.05 | 1 818.09 | 2 541.92 | 2 560.68 | 1 873.74 |
Investments total | |||||
Non-current loans receivable | 33.09 | 33.09 | 33.09 | 33.09 | 33.09 |
Long term receivables total | 33.09 | 33.09 | 33.09 | 33.09 | 33.09 |
Semifinished products | 1 981.24 | 2 764.83 | 2 172.10 | 2 570.03 | 1 763.77 |
Raw materials and consumables | 946.44 | 989.96 | 979.62 | 860.00 | 776.44 |
Finished products/goods | 12 155.26 | 11 424.42 | 12 769.48 | 12 480.46 | 14 429.57 |
Inventories total | 15 082.94 | 15 179.20 | 15 921.20 | 15 910.49 | 16 969.77 |
Current trade debtors | 3 603.08 | 5 641.50 | 4 768.18 | 5 955.90 | 4 357.10 |
Current amounts owed by group member comp. | 394.85 | 1 496.12 | 1 240.08 | ||
Prepayments and accrued income | 660.95 | 340.52 | 524.04 | 167.23 | 183.87 |
Current other receivables | 37.58 | 50.00 | 1 016.52 | 8.91 | |
Current deferred tax assets | 86.90 | 1.07 | |||
Short term receivables total | 4 783.36 | 7 478.13 | 6 582.30 | 7 139.66 | 4 550.95 |
Cash and bank deposits | 0.56 | 0.14 | 10.41 | 5.13 | 19.15 |
Cash and cash equivalents | 0.56 | 0.14 | 10.41 | 5.13 | 19.15 |
Balance sheet total (assets) | 21 142.57 | 24 552.77 | 25 088.92 | 26 167.63 | 23 852.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
Shares repurchased | 331.80 | 1 000.00 | |||
Retained earnings | 1 799.08 | 1 414.13 | 2 695.84 | 3 037.48 | 3 637.48 |
Profit of the financial year | 615.06 | 1 281.71 | 941.63 | 2 914.29 | - 500.11 |
Shareholders equity total | 5 245.93 | 6 195.84 | 6 137.48 | 8 451.77 | 5 637.37 |
Provisions | 1 037.40 | 1 340.58 | 1 612.06 | 2 144.60 | 2 007.66 |
Non-current loans from credit institutions | 5 310.00 | 4 986.00 | 4 714.00 | 4 389.00 | 3 064.00 |
Non-current leasing loans | 248.21 | 953.99 | 1 629.85 | 1 824.64 | 1 366.87 |
Non-current other liabilities | 143.55 | 332.88 | 331.66 | ||
Non-current deferred tax liabilities | 285.79 | 275.98 | |||
Non-current liabilities total | 5 701.76 | 6 272.88 | 6 675.51 | 6 499.44 | 4 706.85 |
Current loans from credit institutions | 2 206.01 | 1 177.81 | 1 647.50 | 1 370.37 | 2 679.97 |
Current trade creditors | 4 237.26 | 5 601.98 | 6 172.28 | 4 590.59 | 4 974.12 |
Current owed to group member | 717.57 | ||||
Short-term deferred tax liabilities | 75.57 | 4.60 | 289.68 | ||
Other non-interest bearing current liabilities | 2 714.20 | 3 888.11 | 2 839.50 | 2 821.19 | 3 128.61 |
Current liabilities total | 9 157.48 | 10 743.47 | 10 663.88 | 9 071.83 | 11 500.27 |
Balance sheet total (liabilities) | 21 142.57 | 24 552.77 | 25 088.92 | 26 167.63 | 23 852.15 |
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.