HOUSE APPLIANCES SVENDBORG ApS
CVR number: 31884683
Bodøvej 7, 5700 Svendborg
mhh@svendborgmail.dk
tel: 51212815
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 986.78 | 6 118.09 | 6 273.29 | 4 265.26 | 4 189.51 |
| Employee benefit expenses | -2 953.75 | -3 645.74 | -3 663.67 | -2 852.84 | -3 196.52 |
| Total depreciation | - 223.52 | - 211.54 | - 169.64 | - 179.41 | - 181.56 |
| EBIT | 1 809.51 | 2 260.81 | 2 439.98 | 1 233.00 | 811.43 |
| Other financial income | 102.39 | 13.97 | 60.42 | 60.16 | 55.62 |
| Other financial expenses | -86.80 | -48.96 | -93.25 | -84.98 | - 101.21 |
| Pre-tax profit | 1 825.10 | 2 225.83 | 2 407.16 | 1 208.17 | 765.84 |
| Income taxes | - 402.59 | - 492.85 | - 538.12 | - 266.88 | - 170.20 |
| Net earnings | 1 422.52 | 1 732.98 | 1 869.04 | 941.29 | 595.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 248.82 | 1 110.06 | 971.30 | 832.54 | 693.79 |
| Intangible assets total | 1 248.82 | 1 110.06 | 971.30 | 832.54 | 693.79 |
| Buildings | 30.89 | 21.55 | 12.21 | 3.11 | |
| Machinery and equipment | 82.32 | 49.88 | 88.34 | 144.28 | 104.59 |
| Tangible assets total | 113.21 | 71.43 | 100.55 | 147.39 | 104.59 |
| Other non-current investments | -0.00 | ||||
| Other receivables | -0.00 | 0.00 | |||
| Investments total | -0.00 | 0.00 | -0.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 2 846.41 | 3 027.21 | 3 329.82 | 3 332.27 | 3 697.58 |
| Inventories total | 2 846.41 | 3 027.21 | 3 329.82 | 3 332.27 | 3 697.58 |
| Current trade debtors | 12.44 | 28.44 | 30.99 | 48.05 | 34.37 |
| Current amounts owed by group member comp. | 2 998.54 | 2 612.51 | 3 019.85 | 2 829.75 | 2 532.84 |
| Prepayments and accrued income | 90.29 | 67.17 | 31.79 | 71.37 | 48.43 |
| Current other receivables | 1 022.29 | 1 148.29 | 1 282.87 | 1 321.35 | 1 221.38 |
| Short term receivables total | 4 123.56 | 3 856.41 | 4 365.50 | 4 270.51 | 3 837.02 |
| Other current investments | 8.06 | 8.76 | 12.84 | 12.36 | 12.54 |
| Cash and bank deposits | 220.82 | 453.73 | 389.38 | 481.67 | 242.14 |
| Cash and cash equivalents | 228.88 | 462.49 | 402.22 | 494.03 | 254.68 |
| Balance sheet total (assets) | 8 560.88 | 8 527.60 | 9 169.39 | 9 076.76 | 8 587.66 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 4 000.00 | 1 000.00 | 1 500.00 | 900.00 | 600.00 |
| Retained earnings | - 230.20 | 192.31 | 425.29 | 1 394.33 | 1 735.63 |
| Profit of the financial year | 1 422.52 | 1 732.98 | 1 869.04 | 941.29 | 595.64 |
| Shareholders equity total | 5 317.31 | 3 050.29 | 3 919.33 | 3 360.63 | 3 056.26 |
| Provisions | 253.87 | 219.93 | 195.46 | 170.53 | 141.57 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 560.37 | 1 106.43 | 1 465.52 | 981.59 | |
| Advances received | 268.95 | 194.16 | 737.97 | 762.36 | 315.80 |
| Current trade creditors | 125.49 | 96.46 | 83.00 | 102.60 | 82.02 |
| Current owed to group member | 2 631.66 | 1 113.83 | 1 880.01 | 2 572.10 | |
| Short-term deferred tax liabilities | 327.43 | 526.79 | 562.58 | 291.81 | 199.17 |
| Other non-interest bearing current liabilities | 1 707.46 | 1 808.30 | 1 450.78 | 1 043.31 | 1 239.15 |
| Current liabilities total | 2 989.70 | 5 257.38 | 5 054.59 | 5 545.60 | 5 389.82 |
| Balance sheet total (liabilities) | 8 560.88 | 8 527.60 | 9 169.39 | 9 076.76 | 8 587.66 |
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.