Hessel Solutions A/S — Credit Rating and Financial Key Figures
CVR number: 39004240
Jyllandsvej 4, 7330 Brande
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 21 005.00 | 42 128.74 | 70 249.72 | 107 667.08 | 86 456.86 |
| Other operating expenses | - 779.77 | ||||
| Total depreciation | -8 596.15 | -22 686.55 | -35 011.13 | -54 541.72 | -36 577.48 |
| EBIT | 12 408.85 | 19 442.18 | 35 238.59 | 53 125.36 | 49 099.60 |
| Other financial income | 0.11 | 68.30 | 122.95 | ||
| Other financial expenses | -1 927.29 | -3 514.26 | -5 788.44 | -18 308.98 | -17 775.75 |
| Pre-tax profit | 10 481.56 | 15 927.92 | 29 450.26 | 34 884.68 | 31 446.80 |
| Income taxes | -2 305.96 | -3 504.51 | -6 478.80 | -7 736.05 | -6 954.69 |
| Net earnings | 8 175.60 | 12 423.41 | 22 971.46 | 27 148.63 | 24 492.11 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 72 993.39 | 113 244.45 | 144 264.38 | 165 579.89 | 107 026.99 |
| Tangible assets total | 72 993.39 | 113 244.45 | 144 264.38 | 165 579.89 | 107 026.99 |
| Investments total | |||||
| Non-current other receivables | 107 258.29 | 111 500.61 | 136 240.58 | 124 153.72 | 80 829.33 |
| Long term receivables total | 107 258.29 | 111 500.61 | 136 240.58 | 124 153.72 | 80 829.33 |
| Finished products/goods | 3 380.70 | 882.74 | |||
| Inventories total | 3 380.70 | 882.74 | |||
| Current trade debtors | 2 213.96 | 1 985.08 | 2 694.83 | 1 187.94 | 1 308.94 |
| Current amounts owed by group member comp. | 1 992.31 | 1 433.54 | 1 042.49 | 443.21 | 3 046.45 |
| Prepayments and accrued income | 3.80 | 209.68 | 54.28 | 1 303.84 | 1 168.44 |
| Current other receivables | 63 852.02 | 129 279.40 | 194 411.30 | 253 319.22 | 294 220.99 |
| Current deferred tax assets | 3 850.04 | 1 042.49 | |||
| Short term receivables total | 71 912.14 | 133 950.19 | 198 202.90 | 256 254.21 | 299 744.83 |
| Balance sheet total (assets) | 252 163.82 | 358 695.25 | 482 088.56 | 545 987.82 | 488 483.89 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 283.49 | 10 459.09 | 22 882.50 | 45 853.96 | 73 002.59 |
| Profit of the financial year | 8 175.60 | 12 423.41 | 22 971.46 | 27 148.63 | 24 492.11 |
| Shareholders equity total | 10 959.09 | 23 382.50 | 46 353.96 | 73 502.59 | 97 994.70 |
| Provisions | 8 785.00 | 13 332.00 | 10 061.00 | 7 342.00 | 6 190.00 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 42 412.29 | 27 543.79 | 174 602.15 | 336 502.02 | 203 202.57 |
| Advances received | 740.39 | 2 094.49 | 6 636.40 | 4 943.24 | 7 768.28 |
| Current trade creditors | 270.63 | 93.74 | 2 988.36 | 2 493.74 | |
| Current owed to group member | 180 637.93 | 284 371.33 | 228 774.41 | 102 679.55 | 158 429.07 |
| Short-term deferred tax liabilities | 9 749.80 | 10 455.05 | 8 106.69 | ||
| Other non-interest bearing current liabilities | 4 732.78 | 3 476.36 | 4 541.89 | 5 058.89 | 3 077.68 |
| Accruals and deferred income | 3 896.34 | 4 224.15 | 1 275.20 | 2 516.12 | 1 221.16 |
| Current liabilities total | 232 419.73 | 321 980.75 | 425 673.59 | 465 143.23 | 384 299.18 |
| Balance sheet total (liabilities) | 252 163.82 | 358 695.25 | 482 088.56 | 545 987.82 | 488 483.89 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.