HANS HOLM MASKINFORRETNING A/S — Credit Rating and Financial Key Figures
CVR number: 56123512
Navervej 5, 6360 Tinglev
tel: 74644094
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 542.66 | 12 263.16 | 13 294.16 | 16 768.08 | 18 186.60 |
Employee benefit expenses | -10 474.04 | -10 326.23 | -10 642.49 | -11 869.58 | -11 948.37 |
Other operating expenses | -31.96 | ||||
Total depreciation | - 246.15 | - 246.74 | - 320.42 | - 258.36 | - 310.20 |
EBIT | 822.47 | 1 690.19 | 2 331.25 | 4 640.13 | 5 896.06 |
Other financial income | 112.85 | 133.78 | 106.25 | 75.22 | 138.66 |
Other financial expenses | - 664.77 | - 623.73 | - 400.33 | - 412.27 | - 699.18 |
Income from other inv. held as non-curr. assets | 14.34 | 28.54 | 83.84 | 99.68 | 267.83 |
Pre-tax profit | 284.89 | 1 228.78 | 2 121.01 | 4 402.77 | 5 603.37 |
Income taxes | -65.97 | - 273.11 | - 469.88 | - 903.67 | -1 175.44 |
Net earnings | 218.92 | 955.67 | 1 651.14 | 3 499.10 | 4 427.93 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 597.42 | 522.54 | 630.60 | 915.40 | 1 229.68 |
Tangible assets total | 597.42 | 522.54 | 630.60 | 915.40 | 1 229.68 |
Other receivables | 0.00 | 0.00 | 0.00 | ||
Investments total | 0.00 | 0.00 | 0.00 | ||
Non-current loans receivable | 1 185.55 | 1 214.09 | 1 297.94 | 1 397.62 | 1 665.45 |
Long term receivables total | 1 185.55 | 1 214.09 | 1 297.94 | 1 397.62 | 1 665.45 |
Finished products/goods | 18 168.76 | 17 652.24 | 19 465.89 | 15 270.01 | 20 442.45 |
Inventories total | 18 168.76 | 17 652.24 | 19 465.89 | 15 270.01 | 20 442.45 |
Current trade debtors | 3 987.98 | 7 403.06 | 3 674.05 | 8 849.20 | 3 964.14 |
Current amounts owed by group member comp. | 697.44 | 4 151.48 | |||
Prepayments and accrued income | 212.52 | 207.47 | 205.70 | 213.46 | 200.33 |
Current other receivables | 1 791.23 | 1 631.78 | 1 871.11 | 166.28 | 491.62 |
Current deferred tax assets | 11.01 | ||||
Short term receivables total | 5 991.74 | 9 242.32 | 5 750.87 | 9 937.39 | 8 807.57 |
Cash and bank deposits | 33.10 | 12.12 | 22.35 | 1 767.16 | 12.61 |
Cash and cash equivalents | 33.10 | 12.12 | 22.35 | 1 767.16 | 12.61 |
Balance sheet total (assets) | 25 976.56 | 28 643.30 | 27 167.64 | 29 287.59 | 32 157.76 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 218.92 | 955.67 | 1 651.14 | 1 000.00 | |
Retained earnings | 1 281.08 | 544.33 | - 151.14 | 500.00 | 3 999.10 |
Profit of the financial year | 218.92 | 955.67 | 1 651.14 | 3 499.10 | 4 427.93 |
Shareholders equity total | 2 718.92 | 3 455.67 | 4 151.14 | 5 999.10 | 9 427.03 |
Provisions | 110.00 | 112.00 | 132.00 | 87.00 | 73.00 |
Non-current loans from credit institutions | 62.18 | 8 172.78 | 8 172.78 | 6 172.78 | 7 172.78 |
Non-current owed to group member | 8 172.78 | ||||
Non-current other liabilities | 84.87 | 511.66 | 511.66 | 511.66 | 546.77 |
Non-current deferred tax liabilities | 37.97 | 271.11 | 449.88 | 978.13 | 1 155.44 |
Non-current liabilities total | 8 357.80 | 8 955.55 | 9 134.31 | 7 662.56 | 8 874.99 |
Current loans from credit institutions | 7 355.47 | 9 451.58 | 6 724.59 | 5 705.57 | 7 861.39 |
Advances received | 403.75 | ||||
Current trade creditors | 4 358.80 | 4 289.09 | 5 153.56 | 8 405.22 | 3 149.21 |
Current owed to group member | 1 806.36 | 249.00 | |||
Short-term deferred tax liabilities | 145.23 | ||||
Other non-interest bearing current liabilities | 1 232.72 | 2 379.41 | 1 323.05 | 1 428.13 | 2 523.13 |
Accruals and deferred income | 36.50 | ||||
Current liabilities total | 14 789.84 | 16 120.08 | 13 750.19 | 15 538.92 | 13 782.74 |
Balance sheet total (liabilities) | 25 976.56 | 28 643.30 | 27 167.64 | 29 287.59 | 32 157.76 |
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.