HASENKAM ApS — Credit Rating and Financial Key Figures
CVR number: 29140901
Egil Fischers Vej 17, Femmøller Strand 8400 Ebeltoft
Michael@Hasenkam.dk
tel: 40913616
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.72 | -29.11 | 58.52 | 159.88 | 9.44 |
| Total depreciation | -13.80 | -13.80 | -3.45 | ||
| EBIT | -27.52 | -42.91 | 55.07 | 159.88 | 9.44 |
| Other financial income | 14.28 | 14.91 | 16.05 | 17.51 | 22.79 |
| Other financial expenses | -17.22 | -18.41 | -19.93 | -20.06 | -16.47 |
| Reduction non-current investment assets | -3.43 | -6.49 | -6.81 | -19.40 | -7.51 |
| Pre-tax profit | -33.89 | -52.90 | 44.38 | 137.93 | 8.25 |
| Income taxes | 54.94 | -3.47 | |||
| Net earnings | -33.89 | -52.90 | 44.38 | 192.87 | 4.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 17.25 | 3.45 | |||
| Tangible assets total | 17.25 | 3.45 | |||
| Participating interests | 12.25 | ||||
| Investments total | 12.25 | ||||
| Non-curr. owed by particip. interest comp. | 0.02 | ||||
| Non-current loans receivable | 12.25 | 12.25 | 150.00 | 150.00 | |
| Non-current other receivables | 219.00 | 227.76 | 331.87 | 422.14 | |
| Long term receivables total | 12.27 | 231.25 | 227.76 | 481.87 | 572.14 |
| Inventories total | |||||
| Current trade debtors | 1.18 | 37.50 | |||
| Current other receivables | 216.57 | 6.00 | 11.50 | 6.00 | 6.54 |
| Current deferred tax assets | 54.94 | 51.47 | |||
| Short term receivables total | 217.75 | 6.00 | 11.50 | 98.44 | 58.01 |
| Cash and bank deposits | 1.71 | 0.20 | 18.71 | 1.13 | 1.63 |
| Cash and cash equivalents | 1.71 | 0.20 | 18.71 | 1.13 | 1.63 |
| Balance sheet total (assets) | 248.98 | 240.90 | 270.22 | 581.43 | 631.78 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 325.35 | - 359.25 | - 412.14 | - 367.76 | - 174.89 |
| Profit of the financial year | -33.89 | -52.90 | 44.38 | 192.87 | 4.78 |
| Shareholders equity total | - 234.25 | - 287.14 | - 242.76 | -49.89 | -45.11 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Other non-interest bearing current liabilities | 475.23 | 520.05 | 504.98 | 623.32 | 668.89 |
| Current liabilities total | 483.23 | 528.05 | 512.98 | 631.32 | 676.89 |
| Balance sheet total (liabilities) | 248.98 | 240.90 | 270.22 | 581.43 | 631.78 |
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.