HOTRI NORDIC A/S
CVR number: 17027603
Literbuen 6, 2740 Skovlunde
claus@hotri.dk
tel: 36413229
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 252.45 | 133.27 | -34.89 | 74.34 | 568.81 |
| EBIT | - 252.45 | 133.27 | -34.89 | 74.34 | 568.81 |
| Other financial income | 20.69 | 23.45 | 7.78 | 0.39 | 6.67 |
| Other financial expenses | -8.17 | -13.06 | -5.82 | -10.27 | -4.96 |
| Pre-tax profit | - 239.94 | 143.66 | -32.93 | 64.46 | 570.51 |
| Income taxes | 52.79 | -31.59 | 7.26 | -14.17 | - 125.51 |
| Net earnings | - 187.15 | 112.07 | -25.67 | 50.29 | 445.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 44.87 | 18.97 | 12.24 | 7.63 | 2.02 |
| Inventories total | 44.87 | 18.97 | 12.24 | 7.63 | 2.02 |
| Current trade debtors | 69.33 | 24.56 | 47.64 | ||
| Current amounts owed by group member comp. | 468.83 | 539.83 | 7.78 | 8.17 | 8.57 |
| Current other receivables | 21.71 | 0.84 | |||
| Current deferred tax assets | 52.79 | 7.26 | |||
| Short term receivables total | 543.33 | 610.00 | 15.04 | 32.73 | 56.21 |
| Cash and bank deposits | 118.00 | 355.12 | 590.79 | 638.92 | 1 736.76 |
| Cash and cash equivalents | 118.00 | 355.12 | 590.79 | 638.92 | 1 736.76 |
| Balance sheet total (assets) | 706.20 | 984.09 | 618.07 | 679.28 | 1 794.99 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 208.10 | 20.95 | 133.02 | 107.35 | 157.64 |
| Profit of the financial year | - 187.15 | 112.07 | -25.67 | 50.29 | 445.00 |
| Shareholders equity total | 520.95 | 633.02 | 607.35 | 657.64 | 1 102.64 |
| Non-current other liabilities | 5.23 | ||||
| Non-current liabilities total | 5.23 | ||||
| Current trade creditors | 67.22 | 8.00 | 8.21 | 8.00 | 518.22 |
| Current owed to participating | 5.23 | ||||
| Current owed to group member | 112.81 | 311.48 | 0.87 | 2.43 | 1.79 |
| Short-term deferred tax liabilities | 31.59 | 6.91 | 132.42 | ||
| Other non-interest bearing current liabilities | -5.23 | 1.64 | 4.30 | 39.92 | |
| Current liabilities total | 180.03 | 351.07 | 10.72 | 21.64 | 692.35 |
| Balance sheet total (liabilities) | 706.20 | 984.09 | 618.07 | 679.28 | 1 794.99 |
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.