HOUSE OF DENMARK A/S — Credit Rating and Financial Key Figures
CVR number: 26539668
Industrivej 8, 7120 Vejle Øst
tel: 75725616
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 331.46 | 10 186.45 | 12 206.39 | 11 701.20 | 12 870.47 |
| Employee benefit expenses | -7 700.68 | -7 915.88 | -8 897.84 | -8 901.51 | -11 396.36 |
| Other operating expenses | - 100.00 | ||||
| Total depreciation | - 438.22 | - 482.03 | - 679.82 | - 712.87 | - 443.30 |
| EBIT | 3 092.56 | 1 788.54 | 2 628.73 | 2 086.82 | 1 030.82 |
| Other financial income | 80.24 | 0.20 | 15.08 | 41.77 | |
| Other financial expenses | - 212.43 | - 174.89 | - 125.11 | - 117.37 | - 100.36 |
| Pre-tax profit | 2 960.37 | 1 613.85 | 2 503.62 | 1 984.53 | 972.23 |
| Income taxes | - 637.24 | - 355.68 | - 553.42 | - 433.58 | - 214.33 |
| Net earnings | 2 323.14 | 1 258.17 | 1 950.20 | 1 550.95 | 757.91 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 128.36 | 88.41 | 228.75 | 151.08 | 95.99 |
| Machinery and equipment | 1 117.27 | 2 012.41 | 2 182.42 | 1 818.87 | 1 379.20 |
| Tangible assets total | 1 245.62 | 2 100.82 | 2 411.18 | 1 969.94 | 1 475.19 |
| Investments total | 206.35 | 206.35 | 386.69 | 283.82 | 288.17 |
| Long term receivables total | |||||
| Raw materials and consumables | 477.51 | 394.12 | 299.69 | 226.49 | 445.20 |
| Finished products/goods | 1 431.42 | 1 447.71 | 1 599.07 | 1 557.54 | 1 594.87 |
| Inventories total | 1 908.93 | 1 841.83 | 1 898.75 | 1 784.03 | 2 040.07 |
| Current trade debtors | 11 494.01 | 10 871.43 | 13 233.59 | 12 156.10 | 11 688.01 |
| Prepayments and accrued income | 11.06 | 110.67 | 66.11 | 186.56 | |
| Current other receivables | 50.63 | 71.23 | 35.91 | 20.62 | 43.19 |
| Current deferred tax assets | 256.80 | 154.57 | 20.68 | 25.89 | 8.68 |
| Short term receivables total | 11 812.51 | 11 097.23 | 13 400.85 | 12 268.71 | 11 926.43 |
| Cash and bank deposits | 6 010.40 | 7 672.32 | 4 536.22 | 9 397.45 | 9 125.32 |
| Cash and cash equivalents | 6 010.40 | 7 672.32 | 4 536.22 | 9 397.45 | 9 125.32 |
| Balance sheet total (assets) | 21 183.81 | 22 918.55 | 22 633.69 | 25 703.96 | 24 855.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 4 000.00 |
| Retained earnings | 10 510.53 | 11 833.66 | 12 091.84 | 13 042.04 | 10 592.98 |
| Profit of the financial year | 2 323.14 | 1 258.17 | 1 950.20 | 1 550.95 | 757.91 |
| Shareholders equity total | 14 333.66 | 14 591.84 | 15 542.04 | 16 092.98 | 15 850.89 |
| Provisions | 450.00 | 450.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 42.26 | 24.54 | 21.17 | 36.05 | 81.64 |
| Current trade creditors | 3 072.59 | 3 294.57 | 3 421.15 | 4 171.22 | 5 373.73 |
| Current owed to group member | 624.76 | 698.68 | 1 284.29 | 2 476.92 | 2 247.02 |
| Short-term deferred tax liabilities | 544.57 | 253.44 | 419.54 | 438.79 | 197.12 |
| Other non-interest bearing current liabilities | 2 115.96 | 3 605.49 | 1 945.50 | 2 488.00 | 1 104.80 |
| Current liabilities total | 6 400.15 | 7 876.71 | 7 091.65 | 9 610.98 | 9 004.30 |
| Balance sheet total (liabilities) | 21 183.81 | 22 918.55 | 22 633.69 | 25 703.96 | 24 855.19 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.