H & M INVEST A/S
CVR number: 25052420
Gassehaven 29, Gl Holte 2840 Holte
tel: 93630344
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 4 583.80 | 4 648.61 | 4 462.98 | ||
| Purchases during the financial year | - 369.14 | - 498.88 | - 522.97 | ||
| Change in stocks | -1 822.15 | -1 850.00 | -1 954.16 | ||
| External services | - 797.65 | - 695.08 | - 818.87 | ||
| Gross profit | 1 594.86 | 1 604.66 | 1 166.98 | 1 436.85 | 1 559.01 |
| Employee benefit expenses | - 430.78 | ||||
| Other operating expenses | -1 002.59 | -2 715.32 | -1 148.15 | ||
| Reduction in value of non-current assets | -1 822.15 | -1 850.00 | -1 954.16 | - 600.00 | - 160.00 |
| EBIT | - 227.30 | 1 604.66 | 164.39 | -1 878.47 | - 179.92 |
| Other financial income | 8.46 | 9.36 | |||
| Other financial expenses | -1 314.85 | -1 350.90 | -1 227.21 | - 824.20 | -1 442.47 |
| Pre-tax profit | 288.47 | 253.75 | -1 062.82 | -2 702.67 | -1 613.03 |
| Income taxes | 1 112.32 | - 162.41 | - 160.66 | - 142.82 | 85.87 |
| Net earnings | 1 400.79 | 91.34 | -1 223.49 | -2 845.49 | -1 527.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 59 500.00 | 57 650.00 | 46 930.00 | 33 505.00 | 25 555.00 |
| Tangible assets total | 59 500.00 | 57 650.00 | 46 930.00 | 33 505.00 | 25 555.00 |
| Investments total | |||||
| Non-current loans receivable | 100.00 | ||||
| Long term receivables total | 100.00 | ||||
| Inventories total | |||||
| Current trade debtors | 3.88 | 45.15 | |||
| Prepayments and accrued income | 13.68 | 11.01 | 11.55 | 3.82 | |
| Current other receivables | 0.75 | 1.50 | 28.62 | 76.76 | 94.29 |
| Short term receivables total | 14.43 | 12.52 | 40.17 | 84.45 | 139.44 |
| Cash and bank deposits | 347.89 | 993.35 | |||
| Cash and cash equivalents | 347.89 | 993.35 | |||
| Balance sheet total (assets) | 59 614.43 | 57 662.52 | 46 970.17 | 33 937.35 | 26 687.79 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 390.86 | 2 390.86 | 2 390.86 | 2 390.86 | 2 390.86 |
| Shares repurchased | 300.00 | 500.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | 11 846.18 | 12 752.97 | 12 554.32 | 11 036.83 | 7 891.34 |
| Profit of the financial year | 1 400.79 | 91.34 | -1 223.49 | -2 845.49 | -1 527.16 |
| Shareholders equity total | 15 937.83 | 15 735.17 | 14 021.68 | 10 882.19 | 9 055.03 |
| Provisions | 941.48 | 1 049.22 | 1 209.88 | 1 344.70 | 1 191.66 |
| Non-current loans from credit institutions | 32 227.58 | 31 302.45 | 26 099.97 | ||
| Non-current other liabilities | 20 576.40 | 15 677.47 | |||
| Non-current liabilities total | 32 227.58 | 31 302.45 | 26 099.97 | 20 576.40 | 15 677.47 |
| Current loans from credit institutions | 8 704.62 | 7 270.05 | 3 401.01 | 449.73 | 449.45 |
| Advances received | 17.49 | 73.32 | |||
| Current trade creditors | 108.86 | 572.88 | 75.44 | 47.43 | 25.56 |
| Current owed to participating | 0.86 | 0.86 | |||
| Short-term deferred tax liabilities | 54.67 | 72.35 | |||
| Other non-interest bearing current liabilities | 1 694.06 | 1 678.07 | 2 162.18 | 618.54 | 142.09 |
| Current liabilities total | 10 507.55 | 9 575.68 | 5 638.64 | 1 134.05 | 763.63 |
| Balance sheet total (liabilities) | 59 614.43 | 57 662.52 | 46 970.17 | 33 937.35 | 26 687.79 |
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.