Tolv Haner ApS — Credit Rating and Financial Key Figures
CVR number: 38749862
Rantzausgade 56, 2200 København N
123esbenk@gmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 260.90 | 3 268.30 | 4 592.97 | 5 919.07 | 5 331.78 |
| Employee benefit expenses | -2 718.66 | -2 688.90 | -3 482.99 | -4 723.99 | -4 027.57 |
| Other operating expenses | -31.54 | ||||
| Total depreciation | - 181.23 | - 194.25 | - 215.56 | - 210.26 | - 194.94 |
| EBIT | 361.02 | 385.15 | 894.42 | 984.81 | 1 077.72 |
| Other financial income | 83.92 | ||||
| Other financial expenses | -57.42 | -43.73 | -24.92 | -3.84 | |
| Pre-tax profit | 303.60 | 341.43 | 869.50 | 980.98 | 1 161.64 |
| Income taxes | -71.14 | -77.45 | - 191.33 | - 215.80 | - 255.54 |
| Net earnings | 232.46 | 263.98 | 678.17 | 765.18 | 906.10 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 168.00 | 144.00 | 120.00 | 96.00 | 72.00 |
| Intangible assets total | 168.00 | 144.00 | 120.00 | 96.00 | 72.00 |
| Buildings | 748.47 | 652.38 | 779.73 | 703.30 | 578.00 |
| Machinery and equipment | 255.92 | 181.76 | 107.60 | 93.06 | 47.42 |
| Tangible assets total | 1 004.39 | 834.14 | 887.33 | 796.37 | 625.42 |
| Investments total | 165.01 | 175.56 | 180.84 | 196.88 | 200.27 |
| Long term receivables total | |||||
| Raw materials and consumables | 40.25 | 43.32 | 64.98 | 150.95 | 151.19 |
| Inventories total | 40.25 | 43.32 | 64.98 | 150.95 | 151.19 |
| Current trade debtors | 1.11 | ||||
| Current amounts owed by group member comp. | 28.48 | 73.22 | 94.47 | 1 017.19 | 2 515.11 |
| Current other receivables | 40.05 | 6.50 | 1 532.83 | 225.98 | |
| Short term receivables total | 68.53 | 79.72 | 1 627.30 | 1 244.29 | 2 515.11 |
| Cash and bank deposits | 108.91 | 261.21 | 161.95 | 466.37 | 334.13 |
| Cash and cash equivalents | 108.91 | 261.21 | 161.95 | 466.37 | 334.13 |
| Balance sheet total (assets) | 1 555.09 | 1 537.94 | 3 042.40 | 2 950.85 | 3 898.11 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 129.72 | 58.90 | 61.00 | ||
| Retained earnings | 66.35 | 169.09 | 433.07 | 1 052.34 | 1 756.52 |
| Profit of the financial year | 232.46 | 263.98 | 678.17 | 765.18 | 906.10 |
| Shareholders equity total | 348.81 | 612.79 | 1 161.24 | 1 926.42 | 2 773.62 |
| Provisions | 58.23 | 125.65 | 131.04 | 127.45 | 104.47 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 754.64 | 329.35 | 23.95 | 1.40 | |
| Current trade creditors | 51.30 | 33.04 | 30.91 | 187.98 | 115.89 |
| Current owed to participating | 0.89 | 12.01 | 1.83 | 18.31 | 2.46 |
| Current owed to group member | 44.72 | ||||
| Short-term deferred tax liabilities | 10.03 | 185.94 | 219.38 | 278.52 | |
| Other non-interest bearing current liabilities | 341.21 | 415.07 | 1 531.44 | 402.63 | 621.75 |
| Current liabilities total | 1 148.04 | 799.50 | 1 750.13 | 896.98 | 1 020.02 |
| Balance sheet total (liabilities) | 1 555.09 | 1 537.94 | 3 042.40 | 2 950.85 | 3 898.11 |
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.