HADSTEN FARVEHANDEL ApS — Credit Rating and Financial Key Figures
CVR number: 31583500
Nørregade 5, 8370 Hadsten
tel: 86980126
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 027.10 | 1 375.81 | 1 461.31 | 1 092.00 | 1 174.79 |
| Employee benefit expenses | - 956.57 | -1 260.70 | -1 330.57 | -1 164.00 | -1 147.77 |
| EBIT | 70.54 | 115.11 | 130.75 | -72.00 | 27.02 |
| Other financial expenses | -24.43 | -28.65 | -36.85 | -41.00 | -43.70 |
| Pre-tax profit | 46.11 | 86.46 | 93.90 | - 113.00 | -16.68 |
| Income taxes | -10.12 | -19.01 | -20.67 | 25.00 | 3.60 |
| Net earnings | 35.99 | 67.46 | 73.23 | -88.00 | -13.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Investments total | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Long term receivables total | |||||
| Finished products/goods | 2 212.70 | 2 202.58 | 2 409.59 | 2 357.00 | 2 398.04 |
| Inventories total | 2 212.70 | 2 202.58 | 2 409.59 | 2 357.00 | 2 398.04 |
| Current trade debtors | 31.10 | 37.86 | 14.80 | 29.00 | 14.52 |
| Prepayments and accrued income | 5.05 | 7.24 | 6.89 | 8.00 | 8.05 |
| Current other receivables | 60.33 | 252.94 | 74.11 | 74.00 | 25.69 |
| Current deferred tax assets | 23.00 | 26.94 | |||
| Short term receivables total | 96.48 | 298.05 | 95.80 | 134.00 | 75.20 |
| Cash and bank deposits | 71.29 | 308.44 | 156.14 | 23.00 | 145.65 |
| Cash and cash equivalents | 71.29 | 308.44 | 156.14 | 23.00 | 145.65 |
| Balance sheet total (assets) | 2 440.46 | 2 869.06 | 2 721.53 | 2 574.00 | 2 678.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 1 238.86 | 1 206.31 | 1 179.55 | 991.00 | 878.34 |
| Shares repurchased | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | -35.99 | -67.46 | -73.23 | 88.00 | 13.08 |
| Profit of the financial year | 35.99 | 67.46 | 73.23 | -88.00 | -13.08 |
| Shareholders equity total | 1 463.86 | 1 431.31 | 1 404.54 | 1 216.00 | 1 103.34 |
| Provisions | 1.11 | 1.26 | 1.52 | ||
| Non-current other liabilities | 28.20 | 82.77 | |||
| Non-current liabilities total | 28.20 | 82.77 | |||
| Current trade creditors | 89.45 | 116.65 | 132.63 | 66.00 | 60.59 |
| Current owed to participating | 30.20 | 31.43 | 37.00 | 193.00 | 276.27 |
| Current owed to group member | 432.98 | 401.71 | 539.49 | 684.00 | 814.74 |
| Short-term deferred tax liabilities | 2.40 | 18.85 | 20.42 | ||
| Other non-interest bearing current liabilities | 392.26 | 785.07 | 585.93 | 415.00 | 423.95 |
| Current liabilities total | 947.29 | 1 353.71 | 1 315.46 | 1 358.00 | 1 575.55 |
| Balance sheet total (liabilities) | 2 440.46 | 2 869.06 | 2 721.53 | 2 574.00 | 2 678.89 |
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.