HOVEDGÅRD & OMEGNS VVS ApS — Credit Rating and Financial Key Figures
CVR number: 27308910
Industriområdet 5, 8732 Hovedgård
tel: 75659030
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 799.17 | 3 710.58 | 3 812.37 | 3 564.03 | 2 613.42 |
| Employee benefit expenses | -2 391.00 | -2 890.16 | -3 115.14 | -3 338.67 | -3 122.04 |
| Total depreciation | - 168.31 | - 168.31 | -78.61 | -14.90 | -3.44 |
| EBIT | 239.86 | 652.11 | 618.61 | 210.46 | - 512.06 |
| Other financial income | 20.02 | 7.45 | 3.53 | ||
| Other financial expenses | -32.69 | -82.54 | -21.50 | -10.26 | -65.94 |
| Net income from associates (fin.) | 61.03 | ||||
| Pre-tax profit | 207.17 | 569.56 | 678.16 | 207.65 | - 574.46 |
| Income taxes | -49.15 | - 138.07 | - 142.64 | -55.54 | 120.67 |
| Net earnings | 158.01 | 431.50 | 535.52 | 152.11 | - 453.80 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 378.32 | 210.01 | 185.13 | 170.23 | 96.56 |
| Tangible assets total | 378.32 | 210.01 | 185.13 | 170.23 | 96.56 |
| Investments total | 12.55 | 12.55 | 12.55 | 12.55 | 12.55 |
| Long term receivables total | |||||
| Raw materials and consumables | 585.60 | 864.39 | 1 078.04 | 908.17 | 698.83 |
| Inventories total | 585.60 | 864.39 | 1 078.04 | 908.17 | 698.83 |
| Current trade debtors | 957.86 | 1 936.95 | 1 823.25 | 1 876.76 | 1 032.63 |
| Current amounts owed by group member comp. | 390.68 | 348.53 | |||
| Prepayments and accrued income | 134.50 | 146.89 | 143.82 | 192.95 | 180.09 |
| Current other receivables | 758.65 | 1 024.93 | 806.56 | 692.54 | 465.36 |
| Current deferred tax assets | 6.00 | ||||
| Short term receivables total | 2 247.69 | 3 457.30 | 2 773.63 | 2 762.26 | 1 678.08 |
| Cash and bank deposits | 3.28 | 18.58 | 18.58 | 436.20 | 503.26 |
| Cash and cash equivalents | 3.28 | 18.58 | 18.58 | 436.20 | 503.26 |
| Balance sheet total (assets) | 3 227.44 | 4 562.84 | 4 067.93 | 4 289.41 | 2 989.29 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 62.50 | 62.50 | 62.50 |
| Shares repurchased | 56.50 | 57.20 | 200.00 | 1 000.00 | |
| Other reserves | -57.20 | -1 000.00 | |||
| Retained earnings | 940.06 | 1 098.07 | 1 534.87 | 1 870.39 | 1 022.49 |
| Profit of the financial year | 158.01 | 431.50 | 535.52 | 152.11 | - 453.80 |
| Shareholders equity total | 1 279.57 | 1 654.57 | 2 132.89 | 2 284.99 | 631.20 |
| Provisions | 131.07 | 269.14 | 247.09 | 273.72 | 188.18 |
| Non-current leasing loans | 195.81 | ||||
| Non-current deferred tax liabilities | 164.69 | 28.91 | |||
| Non-current liabilities total | 195.81 | 164.69 | 28.91 | ||
| Current loans from credit institutions | 181.54 | 676.51 | 79.41 | ||
| Advances received | 9.72 | 0.37 | |||
| Current trade creditors | 408.42 | 840.35 | 629.26 | 737.89 | 413.76 |
| Current owed to participating | 2.01 | 2.01 | 2.01 | 2.01 | 0.14 |
| Current owed to group member | 1 176.39 | ||||
| Short-term deferred tax liabilities | 164.69 | 64.88 | |||
| Other non-interest bearing current liabilities | 1 029.02 | 1 120.26 | 812.59 | 787.47 | 514.37 |
| Current liabilities total | 1 620.99 | 2 639.13 | 1 523.27 | 1 701.79 | 2 169.92 |
| Balance sheet total (liabilities) | 3 227.44 | 4 562.84 | 4 067.93 | 4 289.41 | 2 989.29 |
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.