HESAH HOLDING ApS
CVR number: 32284345
Sundsholmen 39, 9400 Nørresundby
fm@stroemhansen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -50.72 | -49.35 | -50.02 | -46.72 | -50.23 |
| EBIT | -50.72 | -49.35 | -50.02 | -46.72 | -50.23 |
| Other financial income | 235.11 | 302.38 | 290.27 | 346.10 | 361.75 |
| Other financial expenses | -95.13 | - 266.97 | - 265.21 | - 279.29 | - 313.80 |
| Net income from associates (fin.) | - 319.69 | - 346.91 | - 120.38 | -22.43 | 441.33 |
| Pre-tax profit | - 230.42 | - 360.85 | - 145.34 | -2.35 | 439.06 |
| Income taxes | -19.64 | 3.06 | 5.49 | -4.42 | 0.50 |
| Net earnings | - 250.06 | - 357.78 | - 139.84 | -6.76 | 439.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 10 840.54 | 10 648.43 | 10 809.09 | 10 971.93 | 11 711.92 |
| Investments total | 10 840.54 | 10 648.43 | 10 809.09 | 10 971.93 | 11 711.92 |
| Non-curr. owed by particip. interest comp. | 5 614.52 | 5 727.10 | 5 691.86 | 5 753.68 | 5 896.40 |
| Non-current loans receivable | 16.39 | ||||
| Long term receivables total | 5 630.91 | 5 727.10 | 5 691.86 | 5 753.68 | 5 896.40 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 787.68 | 749.20 | 2 211.83 | 2 307.24 | 2 396.51 |
| Current other receivables | 145.39 | 145.39 | 145.39 | 145.39 | 145.39 |
| Current deferred tax assets | 3.06 | 5.49 | 0.50 | ||
| Short term receivables total | 933.07 | 897.65 | 2 362.71 | 2 452.63 | 2 542.40 |
| Cash and bank deposits | 70.39 | 31.98 | 69.70 | 68.52 | 618.29 |
| Cash and cash equivalents | 70.39 | 31.98 | 69.70 | 68.52 | 618.29 |
| Balance sheet total (assets) | 17 474.91 | 17 305.16 | 18 933.37 | 19 246.75 | 20 769.01 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Other reserves | 10 152.45 | 9 846.13 | 9 732.77 | 9 705.84 | 10 171.07 |
| Retained earnings | -2 986.29 | -2 982.40 | -3 219.81 | -3 337.22 | -3 785.32 |
| Profit of the financial year | - 250.06 | - 357.78 | - 139.84 | -6.76 | 439.56 |
| Shareholders equity total | 7 041.10 | 6 630.95 | 6 498.12 | 6 486.86 | 6 950.31 |
| Non-current owed to group member | 92.96 | 93.02 | 92.98 | 93.19 | |
| Non-current other liabilities | 885.54 | 885.54 | 1 381.70 | ||
| Non-current deferred tax liabilities | 1 381.70 | 1 381.70 | |||
| Non-current liabilities total | 885.54 | 978.50 | 1 474.72 | 1 474.68 | 1 474.89 |
| Current trade creditors | 68.75 | 20.00 | 20.00 | 66.13 | 20.00 |
| Current owed to group member | 9 459.88 | 9 675.70 | 10 940.52 | 11 214.67 | 12 307.60 |
| Short-term deferred tax liabilities | 19.64 | 4.42 | |||
| Other non-interest bearing current liabilities | 16.21 | ||||
| Current liabilities total | 9 548.26 | 9 695.70 | 10 960.52 | 11 285.21 | 12 343.81 |
| Balance sheet total (liabilities) | 17 474.91 | 17 305.16 | 18 933.37 | 19 246.75 | 20 769.01 |
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.