HANDELSSELSKABET AF 3. JUNI 1996. HORSENS ApS — Credit Rating and Financial Key Figures
CVR number: 19339947
Sundvej 115, 8700 Horsens
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 351.03 | 383.63 | 149.31 | 272.32 | 233.16 |
| Employee benefit expenses | - 324.44 | - 240.34 | - 202.05 | - 263.40 | - 320.14 |
| Other operating expenses | -4.92 | -1.87 | |||
| Total depreciation | -12.40 | -12.40 | -12.40 | -12.40 | -12.40 |
| EBIT | 14.20 | 130.88 | -65.14 | -8.40 | - 101.25 |
| Other financial income | 0.19 | ||||
| Other financial expenses | -0.18 | -0.55 | -0.91 | ||
| Pre-tax profit | 14.01 | 130.33 | -66.05 | -8.40 | - 101.06 |
| Net earnings | 14.01 | 130.33 | -66.05 | -8.40 | - 101.06 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10.44 | 7.83 | 5.22 | 2.61 | |
| Machinery and equipment | 39.15 | 29.36 | 19.58 | 9.79 | |
| Tangible assets total | 49.59 | 37.19 | 24.80 | 12.40 | |
| Other receivables | 26.86 | 26.86 | 26.86 | 26.86 | 26.86 |
| Investments total | 26.86 | 26.86 | 26.86 | 26.86 | 26.86 |
| Long term receivables total | |||||
| Finished products/goods | 60.69 | 65.27 | 38.83 | 26.67 | 36.75 |
| Inventories total | 60.69 | 65.27 | 38.83 | 26.67 | 36.75 |
| Prepayments and accrued income | 13.84 | 14.11 | 14.45 | ||
| Current other receivables | 4.92 | ||||
| Short term receivables total | 13.84 | 14.11 | 19.38 | ||
| Cash and bank deposits | 81.25 | 199.86 | 116.17 | 161.13 | 57.75 |
| Cash and cash equivalents | 81.25 | 199.86 | 116.17 | 161.13 | 57.75 |
| Balance sheet total (assets) | 232.23 | 343.29 | 226.04 | 227.05 | 121.36 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -22.09 | -8.07 | 122.26 | 56.21 | 47.81 |
| Profit of the financial year | 14.01 | 130.33 | -66.05 | -8.40 | - 101.06 |
| Shareholders equity total | 116.93 | 247.26 | 181.21 | 172.81 | 71.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 34.54 | 20.54 | 20.37 |
| Current owed to participating | 44.15 | 44.15 | |||
| Other non-interest bearing current liabilities | 56.15 | 36.88 | 10.30 | 33.70 | 29.24 |
| Current liabilities total | 115.31 | 96.04 | 44.83 | 54.25 | 49.61 |
| Balance sheet total (liabilities) | 232.23 | 343.29 | 226.04 | 227.05 | 121.36 |
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.