Hyldgaard & Larsen Støtte ApS — Credit Rating and Financial Key Figures
CVR number: 40756221
Borupvej 27, 9760 Vrå
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 6 282.33 | 19 064.12 | 26 180.20 | 30 574.78 |
| Employee benefit expenses | -5 340.40 | -15 983.06 | -22 566.04 | -26 478.50 |
| Total depreciation | -11.75 | - 104.72 | - 287.06 | - 441.93 |
| EBIT | 930.17 | 2 976.34 | 3 327.11 | 3 654.35 |
| Other financial income | 87.49 | 40.42 | 2.65 | |
| Other financial expenses | -97.78 | -9.42 | -68.83 | - 107.45 |
| Pre-tax profit | 832.39 | 3 054.41 | 3 298.70 | 3 549.55 |
| Income taxes | - 190.64 | - 676.38 | - 739.67 | - 798.23 |
| Net earnings | 641.75 | 2 378.03 | 2 559.03 | 2 751.32 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 11.95 | 9.38 | 62.65 | 150.33 |
| Machinery and equipment | 98.10 | 856.29 | 1 196.42 | 1 787.29 |
| Tangible assets total | 110.05 | 865.68 | 1 259.07 | 1 937.62 |
| Investments total | ||||
| Non-current other receivables | 40.00 | 79.40 | 12.20 | |
| Long term receivables total | 40.00 | 79.40 | 12.20 | |
| Inventories total | ||||
| Current trade debtors | 491.75 | 821.99 | 804.72 | 291.29 |
| Current amounts owed by group member comp. | 959.28 | 4 006.24 | 3 553.50 | 5 830.24 |
| Prepayments and accrued income | 0.72 | 391.41 | 667.86 | 833.29 |
| Current other receivables | 51.90 | 309.44 | 49.54 | 255.77 |
| Short term receivables total | 1 503.64 | 5 529.07 | 5 075.61 | 7 210.58 |
| Other current investments | 10.00 | |||
| Cash and bank deposits | 1 424.00 | 196.62 | 146.00 | 333.36 |
| Cash and cash equivalents | 1 424.00 | 196.62 | 146.00 | 343.36 |
| Balance sheet total (assets) | 3 037.69 | 6 631.37 | 6 560.08 | 9 503.76 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 200.00 | 2 000.00 | 2 200.00 | 2 400.00 |
| Retained earnings | - 200.00 | -1 558.25 | -1 380.21 | -1 221.19 |
| Profit of the financial year | 641.75 | 2 378.03 | 2 559.03 | 2 751.32 |
| Shareholders equity total | 681.75 | 2 859.78 | 3 418.81 | 3 970.14 |
| Provisions | 3.97 | 38.35 | 47.67 | 58.42 |
| Non-current loans from credit institutions | 91.10 | |||
| Non-current liabilities total | 91.10 | |||
| Current loans from credit institutions | 72.04 | |||
| Current trade creditors | 141.24 | 736.06 | 508.19 | 1 295.57 |
| Current owed to group member | 283.18 | 37.22 | 43.38 | |
| Short-term deferred tax liabilities | 186.67 | 642.00 | 730.35 | 787.47 |
| Other non-interest bearing current liabilities | 1 155.15 | 1 109.78 | 1 751.36 | 2 676.88 |
| Accruals and deferred income | 585.73 | 1 245.40 | 66.49 | 508.75 |
| Current liabilities total | 2 351.96 | 3 733.24 | 3 093.61 | 5 384.10 |
| Balance sheet total (liabilities) | 3 037.69 | 6 631.37 | 6 560.08 | 9 503.76 |
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.