HEDEGÅRDENS VIN & TOBAK ApS — Credit Rating and Financial Key Figures
CVR number: 27163351
Hedeparken 13 G, 2750 Ballerup
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 556.49 | 642.92 | 432.79 | 517.75 | 824.99 |
| Employee benefit expenses | - 535.33 | - 633.01 | - 471.41 | - 453.68 | - 731.42 |
| EBIT | 21.16 | 9.90 | -38.62 | 64.06 | 93.57 |
| Other financial expenses | -8.48 | -9.30 | -11.87 | -11.79 | -9.36 |
| Pre-tax profit | 12.68 | 0.60 | -50.48 | 52.28 | 84.21 |
| Net earnings | 12.68 | 0.60 | -50.48 | 52.28 | 84.21 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 23.61 | 23.61 | 23.61 | 71.25 | 71.25 |
| Long term receivables total | 23.61 | 23.61 | 23.61 | 71.25 | 71.25 |
| Raw materials and consumables | 500.00 | ||||
| Finished products/goods | 350.00 | 500.00 | 400.00 | 450.00 | |
| Inventories total | 500.00 | 350.00 | 500.00 | 400.00 | 450.00 |
| Current trade debtors | 10.83 | 23.78 | |||
| Prepayments and accrued income | 2.40 | ||||
| Current other receivables | 30.50 | 16.90 | 25.46 | 37.48 | 49.97 |
| Short term receivables total | 30.50 | 16.90 | 36.29 | 39.88 | 73.75 |
| Other current investments | 0.80 | 0.80 | |||
| Cash and bank deposits | 561.64 | 900.82 | 429.49 | 580.88 | 602.44 |
| Cash and cash equivalents | 561.64 | 900.82 | 429.49 | 581.69 | 603.24 |
| Balance sheet total (assets) | 1 115.75 | 1 291.33 | 989.40 | 1 092.82 | 1 198.24 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 354.53 | 367.21 | 367.81 | 317.33 | 369.61 |
| Profit of the financial year | 12.68 | 0.60 | -50.48 | 52.28 | 84.21 |
| Shareholders equity total | 867.21 | 867.81 | 817.33 | 869.61 | 953.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 107.13 | 41.39 | 72.64 | 129.86 | 111.69 |
| Other non-interest bearing current liabilities | 52.79 | 293.50 | 47.70 | 46.76 | 108.47 |
| Accruals and deferred income | 88.62 | 88.62 | 51.72 | 46.58 | 24.26 |
| Current liabilities total | 248.54 | 423.51 | 172.07 | 223.21 | 244.43 |
| Balance sheet total (liabilities) | 1 115.75 | 1 291.33 | 989.40 | 1 092.82 | 1 198.24 |
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.