HØIVANG PLANTER ApS
CVR number: 34042721
Nibevej 377, 9200 Aalborg SV
hoivang@live.dk
tel: 60672357
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 140.70 | ||||
| External services | - 822.69 | ||||
| Gross profit | 318.01 | 129.40 | 372.00 | 217.99 | 501.24 |
| Employee benefit expenses | -9.97 | -6.01 | -10.34 | -12.15 | - 176.97 |
| Total depreciation | -36.49 | -51.03 | -39.21 | -53.24 | -52.13 |
| EBIT | 271.55 | 72.37 | 322.45 | 152.59 | 272.15 |
| Other financial expenses | -10.16 | -10.51 | -13.64 | -19.53 | -9.88 |
| Pre-tax profit | 261.39 | 61.85 | 308.81 | 133.07 | 262.26 |
| Income taxes | -49.26 | -56.94 | -22.02 | -52.60 | |
| Net earnings | 212.14 | 61.85 | 251.87 | 111.04 | 209.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 203.03 | 186.46 | 169.88 | 153.31 | 136.74 |
| Machinery and equipment | 94.87 | 327.32 | 304.68 | 361.54 | 325.99 |
| Tangible assets total | 297.90 | 513.77 | 474.56 | 514.85 | 462.72 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 305.00 | 291.00 | 90.00 | 50.00 | 50.00 |
| Inventories total | 305.00 | 291.00 | 90.00 | 50.00 | 50.00 |
| Current trade debtors | 8.70 | ||||
| Current other receivables | 26.68 | 8.00 | 8.00 | 8.00 | |
| Short term receivables total | 8.70 | 26.68 | 8.00 | 8.00 | 8.00 |
| Cash and bank deposits | 33.43 | 28.04 | 165.44 | 195.13 | 497.98 |
| Cash and cash equivalents | 33.43 | 28.04 | 165.44 | 195.13 | 497.98 |
| Balance sheet total (assets) | 645.03 | 859.49 | 738.00 | 767.99 | 1 018.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -10.85 | 201.29 | 263.15 | 515.01 | 626.06 |
| Profit of the financial year | 212.14 | 61.85 | 251.87 | 111.04 | 209.66 |
| Shareholders equity total | 281.29 | 343.14 | 595.01 | 706.06 | 915.72 |
| Non-current deferred tax liabilities | 49.26 | 52.94 | 14.02 | 36.60 | |
| Non-current liabilities total | 49.26 | 52.94 | 14.02 | 36.60 | |
| Current loans from credit institutions | 369.08 | ||||
| Other non-interest bearing current liabilities | 314.48 | 147.26 | 90.05 | 47.91 | 66.38 |
| Current liabilities total | 314.48 | 516.35 | 90.05 | 47.91 | 66.38 |
| Balance sheet total (liabilities) | 645.03 | 859.49 | 738.00 | 767.99 | 1 018.70 |
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.