MS Hjørring ApS — Credit Rating and Financial Key Figures
CVR number: 36719141
Frederikshavnsvej 89, Hjørring 9800 Hjørring
hjoerring@skousen.dk
tel: 98909255
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 770.97 | 3 173.45 | 3 028.81 | 2 568.66 | 2 369.94 |
| Employee benefit expenses | -1 875.52 | -1 656.96 | -1 737.35 | -1 446.11 | -1 923.63 |
| Total depreciation | -16.67 | -5.39 | -25.95 | -22.74 | -3.55 |
| EBIT | 878.78 | 1 511.10 | 1 265.51 | 1 099.82 | 442.75 |
| Other financial income | 0.13 | 0.76 | 0.98 | ||
| Other financial expenses | -32.09 | -22.56 | -13.58 | -9.47 | -12.36 |
| Pre-tax profit | 846.69 | 1 488.54 | 1 252.06 | 1 091.11 | 431.38 |
| Income taxes | - 187.13 | - 326.02 | - 276.44 | - 242.69 | -99.83 |
| Net earnings | 659.56 | 1 162.52 | 975.62 | 848.42 | 331.55 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 43.76 | 35.57 | 12.84 | 9.29 | |
| Tangible assets total | 43.76 | 35.57 | 12.84 | 9.29 | |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 717.91 | 1 651.11 | 1 853.80 | 1 783.35 | 1 867.66 |
| Inventories total | 1 717.91 | 1 651.11 | 1 853.80 | 1 783.35 | 1 867.66 |
| Current trade debtors | 55.68 | 29.42 | 49.26 | 17.72 | |
| Prepayments and accrued income | 90.18 | 61.65 | 46.67 | ||
| Current other receivables | 697.90 | 1 040.26 | 570.11 | 529.40 | 523.24 |
| Current deferred tax assets | 9.10 | 4.10 | 5.30 | 9.01 | 39.18 |
| Short term receivables total | 762.68 | 1 044.36 | 695.01 | 649.32 | 626.80 |
| Cash and bank deposits | 1 052.11 | 494.02 | 666.24 | 470.20 | 272.07 |
| Cash and cash equivalents | 1 052.11 | 494.02 | 666.24 | 470.20 | 272.07 |
| Balance sheet total (assets) | 3 532.70 | 3 233.26 | 3 250.63 | 2 915.70 | 2 775.82 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 150.00 | 400.00 | 800.00 | 400.00 |
| Retained earnings | -38.22 | - 528.66 | - 366.14 | - 190.52 | 257.91 |
| Profit of the financial year | 659.56 | 1 162.52 | 975.62 | 848.42 | 331.55 |
| Shareholders equity total | 1 746.34 | 1 908.86 | 1 134.48 | 1 582.91 | 1 114.45 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.06 | ||||
| Advances received | 201.53 | 419.73 | 357.65 | 140.23 | 162.56 |
| Current trade creditors | 348.68 | 30.08 | 58.00 | 19.04 | 51.87 |
| Current owed to participating | 2.67 | 2.67 | 2.67 | 2.66 | 402.66 |
| Short-term deferred tax liabilities | 84.93 | 139.02 | 140.64 | 144.40 | |
| Other non-interest bearing current liabilities | 1 148.56 | 732.89 | 1 555.44 | 1 026.46 | 1 044.27 |
| Accruals and deferred income | 0.68 | ||||
| Current liabilities total | 1 786.37 | 1 324.40 | 2 116.15 | 1 332.79 | 1 661.37 |
| Balance sheet total (liabilities) | 3 532.70 | 3 233.26 | 3 250.63 | 2 915.70 | 2 775.82 |
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.