ANDERS HEEDE ApS
CVR number: 34491046
Kornerups Vænge 12, 4000 Roskilde
anders@andersheede.dk
tel: 70201818
www.andersheede.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 741.52 | 2 545.81 | 4 191.17 | 4 672.54 | 5 024.14 |
| Employee benefit expenses | -1 635.62 | -2 200.53 | -3 709.91 | -4 226.24 | -4 526.69 |
| Total depreciation | -13.91 | -13.91 | -5.79 | -3.77 | -2.69 |
| EBIT | 91.99 | 331.38 | 475.47 | 442.53 | 494.75 |
| Other financial income | 0.14 | 0.03 | |||
| Other financial expenses | -22.50 | -22.90 | -8.08 | -37.06 | -30.31 |
| Pre-tax profit | 69.50 | 308.48 | 467.53 | 405.47 | 464.46 |
| Income taxes | -17.54 | -72.79 | - 104.88 | -91.75 | - 105.32 |
| Net earnings | 51.96 | 235.69 | 362.65 | 313.72 | 359.14 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.46 | 9.56 | 3.77 | 45.16 | |
| Tangible assets total | 23.46 | 9.56 | 3.77 | 45.16 | |
| Other receivables | 53.50 | 134.84 | 174.87 | 178.83 | 231.16 |
| Investments total | 53.50 | 134.84 | 174.87 | 178.83 | 231.16 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 554.33 | 1 160.33 | 1 025.02 | 1 183.61 | 1 658.13 |
| Current amounts owed by group member comp. | 7.25 | ||||
| Prepayments and accrued income | 2.04 | 47.28 | |||
| Current other receivables | 391.91 | 507.25 | 790.18 | 1 137.31 | 1 355.91 |
| Short term receivables total | 953.48 | 1 667.58 | 1 817.25 | 2 320.92 | 3 061.31 |
| Cash and bank deposits | 142.22 | 580.03 | 564.12 | ||
| Cash and cash equivalents | 142.22 | 580.03 | 564.12 | ||
| Balance sheet total (assets) | 1 172.67 | 2 392.01 | 2 560.01 | 2 499.75 | 3 337.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 45.83 | 97.79 | 333.48 | 696.13 | 1 009.85 |
| Profit of the financial year | 51.96 | 235.69 | 362.65 | 313.72 | 359.14 |
| Shareholders equity total | 177.79 | 413.48 | 776.13 | 1 089.85 | 1 448.99 |
| Provisions | 53.09 | 108.21 | 145.38 | 216.67 | 268.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 34.58 | 71.68 | |||
| Current trade creditors | 146.20 | 370.75 | 250.21 | 198.05 | 168.53 |
| Current owed to participating | 174.57 | 12.10 | 2.05 | 0.27 | 313.69 |
| Current owed to group member | 72.94 | 66.94 | 261.89 | 354.86 | 247.64 |
| Short-term deferred tax liabilities | 17.67 | 67.72 | 20.46 | 53.99 | |
| Other non-interest bearing current liabilities | 548.08 | 1 402.87 | 1 056.64 | 585.01 | 765.11 |
| Current liabilities total | 941.79 | 1 870.32 | 1 638.51 | 1 193.23 | 1 620.65 |
| Balance sheet total (liabilities) | 1 172.67 | 2 392.01 | 2 560.01 | 2 499.75 | 3 337.64 |
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.