HL Finans ApS
CVR number: 37955353
Boserupvej 115, 3050 Humlebæk
Info@hlfinans.dk
tel: 91250989
www.hlfinans.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 230.72 | 998.27 | 1 765.53 | 1 498.44 | 715.97 |
| Other operating expenses | - 471.54 | - 681.12 | -67.50 | ||
| Total depreciation | - 470.54 | - 148.87 | - 161.36 | -66.82 | -22.16 |
| EBIT | 760.18 | 849.40 | 1 132.63 | 750.50 | 626.31 |
| Other financial income | 1.60 | ||||
| Other financial expenses | -41.99 | -31.18 | -22.57 | -18.43 | -11.01 |
| Pre-tax profit | 718.19 | 818.23 | 1 110.07 | 732.07 | 616.91 |
| Income taxes | - 233.29 | - 181.08 | - 141.81 | -2.83 | - 122.82 |
| Net earnings | 484.90 | 637.15 | 968.25 | 729.24 | 494.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 517.30 | 1 116.97 | 904.07 | 156.14 | 66.48 |
| Tangible assets total | 1 517.30 | 1 116.97 | 904.07 | 156.14 | 66.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 499.77 | 100.05 | 380.32 | 749.99 | 41.64 |
| Current owed by particip. interest comp. | 339.30 | 800.00 | |||
| Current other receivables | 24.08 | 24.87 | |||
| Short term receivables total | 523.85 | 439.35 | 380.32 | 749.99 | 866.51 |
| Cash and bank deposits | 980.85 | 1 885.33 | 2 635.21 | 3 546.54 | 1 566.56 |
| Cash and cash equivalents | 980.85 | 1 885.33 | 2 635.21 | 3 546.54 | 1 566.56 |
| Balance sheet total (assets) | 3 021.99 | 3 441.65 | 3 919.60 | 4 452.67 | 2 499.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 700.00 | ||||
| Retained earnings | 1 417.28 | 1 862.18 | 2 499.33 | 2 767.59 | 1 796.82 |
| Profit of the financial year | 484.90 | 637.15 | 968.25 | 729.24 | 494.09 |
| Shareholders equity total | 1 902.18 | 2 539.33 | 3 507.59 | 4 236.82 | 2 330.91 |
| Provisions | 71.48 | 142.97 | 142.97 | 34.35 | 14.62 |
| Non-current owed to group member | 631.99 | ||||
| Non-current liabilities total | 631.99 | ||||
| Current trade creditors | 10.00 | ||||
| Current owed to group member | 835.44 | ||||
| Short-term deferred tax liabilities | 114.40 | 147.91 | 126.32 | 154.01 | |
| Other non-interest bearing current liabilities | 202.88 | 12.95 | 121.13 | 55.18 | |
| Current liabilities total | 1 048.33 | 127.35 | 269.04 | 181.50 | 154.01 |
| Balance sheet total (liabilities) | 3 021.99 | 3 441.65 | 3 919.60 | 4 452.67 | 2 499.55 |
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.