SPAR-HUNE A/S — Credit Rating and Financial Key Figures
CVR number: 27228062
Vesterhavsparken 3, Hune 9492 Blokhus
lasse.nielsen@spar.dk
tel: 98209044
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 503.96 | 9 876.87 | 9 817.71 | 10 012.03 | 9 218.66 |
Employee benefit expenses | -4 449.00 | -4 508.48 | -4 855.24 | -5 856.74 | -5 944.65 |
Total depreciation | - 758.68 | - 650.45 | - 821.51 | -1 037.88 | -1 070.13 |
EBIT | 4 296.27 | 4 717.93 | 4 140.97 | 3 117.41 | 2 203.87 |
Other financial income | 66.44 | 135.62 | 906.13 | 574.03 | 64.59 |
Other financial expenses | - 507.56 | - 475.15 | - 732.36 | - 938.00 | - 937.76 |
Net income from associates (fin.) | 511.71 | 1 088.29 | |||
Pre-tax profit | 4 366.86 | 5 466.70 | 4 314.73 | 2 753.43 | 1 330.70 |
Income taxes | - 837.93 | - 971.60 | - 950.04 | - 702.44 | - 293.62 |
Net earnings | 3 528.93 | 4 495.10 | 3 364.70 | 2 050.99 | 1 037.08 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 15 704.22 | 15 387.08 | 23 026.52 | 22 683.53 | 22 369.18 |
Machinery and equipment | 1 701.37 | 1 550.79 | 2 508.66 | 2 112.60 | 1 805.02 |
Tangible assets total | 17 405.59 | 16 937.88 | 25 535.18 | 24 796.13 | 24 174.20 |
Holdings in group member companies | 911.71 | ||||
Other receivables | 184.80 | 183.60 | 180.00 | 201.60 | 201.60 |
Investments total | 1 096.51 | 183.60 | 180.00 | 201.60 | 201.60 |
Non-curr. owed by group member comp. | 2 013.33 | ||||
Non-current loans receivable | 44.31 | 44.31 | 44.31 | 44.31 | 44.31 |
Long term receivables total | 44.31 | 2 057.64 | 44.31 | 44.31 | 44.31 |
Finished products/goods | 2 070.96 | 2 171.58 | 2 625.13 | 2 986.66 | 3 148.04 |
Inventories total | 2 070.96 | 2 171.58 | 2 625.13 | 2 986.66 | 3 148.04 |
Current trade debtors | 78.84 | 151.06 | 152.75 | 109.39 | 249.18 |
Current amounts owed by group member comp. | 2 556.55 | 3 666.67 | 2 404.19 | 2 511.54 | 2 148.50 |
Prepayments and accrued income | 48.05 | 581.49 | 67.27 | 77.45 | 87.31 |
Current other receivables | 456.42 | 392.88 | 629.37 | 428.86 | 550.76 |
Current deferred tax assets | 101.93 | 1.01 | |||
Short term receivables total | 3 241.78 | 4 793.11 | 3 253.58 | 3 127.25 | 3 035.75 |
Cash and bank deposits | 2 783.93 | 1 525.83 | 611.25 | 1 232.32 | 529.70 |
Cash and cash equivalents | 2 783.93 | 1 525.83 | 611.25 | 1 232.32 | 529.70 |
Balance sheet total (assets) | 26 643.07 | 27 669.64 | 32 249.44 | 32 388.26 | 31 133.60 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 600.00 | 2 500.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Other reserves | 511.71 | ||||
Retained earnings | 559.93 | 2 100.57 | 5 595.67 | 7 960.37 | 9 011.36 |
Profit of the financial year | 3 528.93 | 4 495.10 | 3 364.70 | 2 050.99 | 1 037.08 |
Shareholders equity total | 6 700.57 | 9 595.67 | 10 460.37 | 11 511.36 | 11 548.44 |
Provisions | 712.92 | 890.09 | 1 071.74 | 1 157.02 | 1 277.50 |
Non-current loans from credit institutions | 12 049.60 | 10 996.82 | 12 936.15 | 11 550.84 | 10 488.46 |
Non-current deferred tax liabilities | 903.98 | 711.00 | 768.39 | 616.25 | 173.14 |
Non-current liabilities total | 12 953.58 | 11 707.82 | 13 704.54 | 12 167.08 | 10 661.60 |
Current loans from credit institutions | 976.00 | 1 027.00 | 2 826.66 | 2 524.28 | 2 769.27 |
Current trade creditors | 1 839.81 | 2 111.41 | 1 943.08 | 2 704.84 | 2 754.09 |
Current owed to group member | 217.15 | 161.57 | 132.18 | 767.18 | |
Short-term deferred tax liabilities | 359.75 | 577.15 | |||
Other non-interest bearing current liabilities | 3 100.44 | 2 120.50 | 1 504.34 | 2 191.50 | 1 355.53 |
Current liabilities total | 6 276.00 | 5 476.06 | 7 012.80 | 7 552.79 | 7 646.06 |
Balance sheet total (liabilities) | 26 643.07 | 27 669.64 | 32 249.44 | 32 388.26 | 31 133.60 |
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.