PETER HAGH ApS
CVR number: 14284931
Elkærholmparken 28, Vester Nebel 6040 Egtved
nikolai@lstank.dk
tel: 40526263
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 693.68 | 6 147.77 | 5 497.79 | 3 522.01 | 5 657.42 |
| Employee benefit expenses | -6 526.77 | -6 077.15 | -5 463.92 | -3 602.38 | -5 815.43 |
| EBIT | 166.91 | 70.62 | 33.87 | -80.38 | - 158.01 |
| Other financial income | 9.78 | 4.85 | 4.05 | ||
| Other financial expenses | -83.50 | -47.43 | -12.52 | -6.76 | -0.08 |
| Pre-tax profit | 93.19 | 23.19 | 21.35 | -82.28 | - 154.04 |
| Income taxes | -22.31 | -5.30 | -4.95 | 13.04 | 33.87 |
| Net earnings | 70.89 | 17.89 | 16.40 | -69.25 | - 120.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 874.95 | 734.69 | |||
| Current owed by particip. interest comp. | 109.30 | 2 371.50 | 789.03 | ||
| Current other receivables | 1.13 | 11.16 | 3.59 | 0.56 | 1.60 |
| Current deferred tax assets | 43.05 | 55.04 | 37.87 | ||
| Short term receivables total | 110.43 | 2 382.67 | 835.68 | 1 930.56 | 774.16 |
| Cash and bank deposits | 913.16 | 543.66 | 39.26 | 433.44 | 538.01 |
| Cash and cash equivalents | 913.16 | 543.66 | 39.26 | 433.44 | 538.01 |
| Balance sheet total (assets) | 1 023.59 | 2 926.32 | 874.94 | 2 363.99 | 1 312.17 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -47.81 | 23.08 | 40.97 | 57.37 | -11.87 |
| Profit of the financial year | 70.89 | 17.89 | 16.40 | -69.25 | - 120.17 |
| Shareholders equity total | 73.08 | 90.97 | 107.37 | 38.13 | -82.04 |
| Non-current liabilities total | |||||
| Current trade creditors | 89.50 | 69.50 | 47.50 | 122.94 | 275.19 |
| Current owed to participating | 367.31 | 2 166.22 | |||
| Current owed to group member | 1 908.57 | 806.14 | |||
| Short-term deferred tax liabilities | 18.31 | 5.30 | |||
| Other non-interest bearing current liabilities | 475.39 | 594.33 | 720.07 | 294.36 | 312.89 |
| Current liabilities total | 950.51 | 2 835.36 | 767.57 | 2 325.87 | 1 394.21 |
| Balance sheet total (liabilities) | 1 023.59 | 2 926.32 | 874.94 | 2 363.99 | 1 312.17 |
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.