HVIDE SANDE AGENCY AND SUPPLY ApS
CVR number: 33649584
Beddingsvej 2, 6960 Hvide Sande
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 325.72 | 1 994.14 | 2 118.00 | 3 126.00 | 3 262.00 |
| Employee benefit expenses | - 383.92 | - 627.62 | - 658.00 | - 677.00 | - 702.00 |
| Other operating expenses | -7.50 | ||||
| Total depreciation | -6.81 | -11.66 | -10.00 | ||
| EBIT | 927.50 | 1 354.86 | 1 450.00 | 2 449.00 | 2 560.00 |
| Other financial expenses | -1.41 | -10.01 | -17.00 | -55.00 | -2.00 |
| Pre-tax profit | 926.09 | 1 344.85 | 1 433.00 | 2 394.00 | 2 558.00 |
| Income taxes | - 203.43 | - 297.22 | - 315.00 | - 531.00 | - 564.00 |
| Net earnings | 722.65 | 1 047.63 | 1 118.00 | 1 863.00 | 1 994.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 28.20 | 16.53 | |||
| Tangible assets total | 28.20 | 16.53 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 316.60 | 112.06 | 214.00 | 1 320.00 | 94.00 |
| Current owed by particip. interest comp. | 17.84 | 14.07 | |||
| Prepayments and accrued income | 13.00 | ||||
| Current other receivables | 179.00 | 430.00 | 673.00 | ||
| Short term receivables total | 334.44 | 126.13 | 393.00 | 1 750.00 | 780.00 |
| Cash and bank deposits | 997.82 | 1 661.94 | 1 553.00 | 1 281.00 | 2 369.00 |
| Cash and cash equivalents | 997.82 | 1 661.94 | 1 553.00 | 1 281.00 | 2 369.00 |
| Balance sheet total (assets) | 1 360.46 | 1 804.61 | 1 946.00 | 3 031.00 | 3 149.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 640.00 | 1 040.00 | 1 110.00 | 1 860.00 | 2 015.00 |
| Retained earnings | - 719.16 | -1 036.51 | -1 099.00 | -1 841.00 | -1 993.00 |
| Profit of the financial year | 722.65 | 1 047.63 | 1 118.00 | 1 863.00 | 1 994.00 |
| Shareholders equity total | 793.49 | 1 201.12 | 1 279.00 | 2 032.00 | 2 166.00 |
| Non-current other liabilities | 60.31 | 60.00 | |||
| Non-current deferred tax liabilities | 63.00 | ||||
| Non-current liabilities total | 60.31 | 60.00 | 63.00 | ||
| Current trade creditors | 115.09 | 68.31 | 136.00 | 170.00 | 152.00 |
| Current owed to group member | 182.88 | 49.46 | 50.00 | 128.00 | 87.00 |
| Short-term deferred tax liabilities | 203.43 | 297.22 | 315.00 | 531.00 | 564.00 |
| Other non-interest bearing current liabilities | 65.56 | 128.18 | 106.00 | 107.00 | 128.00 |
| Accruals and deferred income | 52.00 | ||||
| Current liabilities total | 566.97 | 543.18 | 607.00 | 936.00 | 983.00 |
| Balance sheet total (liabilities) | 1 360.46 | 1 804.61 | 1 946.00 | 3 031.00 | 3 149.00 |
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.