HOUNØ A/S
CVR number: 82557210
Alsvej 1, 8940 Randers SV
houno@houno.com
tel: 87114711
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 40 720.00 | 36 667.00 | 45 127.00 | 50 751.00 | 11 859.00 |
| Employee benefit expenses | -58 729.00 | -54 906.00 | |||
| Total depreciation | -5 669.00 | -7 358.00 | |||
| EBIT | -21 786.00 | -26 912.00 | -27 303.00 | -13 647.00 | -50 405.00 |
| Other financial income | 513.00 | ||||
| Other financial expenses | -3 368.00 | -5 613.00 | |||
| Pre-tax profit | -15 993.00 | -17 509.00 | -15 414.00 | -17 015.00 | -55 505.00 |
| Income taxes | 4 247.00 | 12 318.00 | |||
| Net earnings | -15 993.00 | -17 509.00 | -15 414.00 | -12 768.00 | -43 187.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 2 163.00 | 1 147.00 | |||
| Intangible assets total | 2 163.00 | 1 147.00 | |||
| Land and waters | 11 727.00 | 11 250.00 | |||
| Machinery and equipment | 16 199.00 | 27 240.00 | |||
| Tangible assets total | 27 926.00 | 38 490.00 | |||
| Other receivables | 114 339.00 | 99 673.00 | 107 647.00 | ||
| Investments total | 114 339.00 | 99 673.00 | 107 647.00 | ||
| Long term receivables total | |||||
| Semifinished products | 4 036.00 | 911.00 | |||
| Raw materials and consumables | 27 040.00 | 49 858.00 | |||
| Finished products/goods | 13 391.00 | 4 622.00 | |||
| Advance payments | 4 173.00 | 602.00 | |||
| Inventories total | 48 640.00 | 55 993.00 | |||
| Current trade debtors | 17 722.00 | 8 890.00 | |||
| Current amounts owed by group member comp. | 37 371.00 | 1 884.00 | |||
| Current owed by particip. interest comp. | 4 305.00 | ||||
| Prepayments and accrued income | 1 262.00 | 1 110.00 | |||
| Current other receivables | 978.00 | 1 031.00 | |||
| Current deferred tax assets | 4 543.00 | 12 438.00 | |||
| Short term receivables total | 61 876.00 | 29 658.00 | |||
| Cash and bank deposits | 10 627.00 | 3 400.00 | |||
| Cash and cash equivalents | 10 627.00 | 3 400.00 | |||
| Balance sheet total (assets) | 114 339.00 | 99 673.00 | 107 647.00 | 151 232.00 | 128 688.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 25 948.00 | 8 439.00 | -6 975.00 | 1 000.00 | 1 000.00 |
| Retained earnings | 15 993.00 | 17 509.00 | 15 414.00 | -7 975.00 | -20 743.00 |
| Profit of the financial year | -15 993.00 | -17 509.00 | -15 414.00 | -12 768.00 | -43 187.00 |
| Shareholders equity total | 25 948.00 | 8 439.00 | -6 975.00 | -19 743.00 | -62 930.00 |
| Provisions | 3 857.00 | 3 755.00 | |||
| Non-current leasing loans | 1 267.00 | 1 269.00 | |||
| Non-current owed to group member | 138 976.00 | 155 698.00 | |||
| Non-current deferred tax liabilities | 3 282.00 | 3 569.00 | |||
| Non-current liabilities total | 143 525.00 | 160 536.00 | |||
| Current trade creditors | 12 162.00 | 10 426.00 | |||
| Current owed to group member | 1 172.00 | 5 407.00 | |||
| Other non-interest bearing current liabilities | 10 259.00 | 11 494.00 | |||
| Current liabilities total | 23 593.00 | 27 327.00 | |||
| Balance sheet total (liabilities) | 25 948.00 | 8 439.00 | -6 975.00 | 151 232.00 | 128 688.00 |
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.