HEMMINGSEN & JACOBSEN A/S
CVR number: 15276207
Pinuslunden 1, 3200 Helsinge
vklj@get2net.dk
tel: 23811411
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -34.61 | -10.03 | -17.53 | -13.45 | -14.11 |
| Employee benefit expenses | -30.00 | ||||
| EBIT | -34.61 | -10.03 | -17.53 | -13.45 | -44.11 |
| Other financial income | 988.04 | 1 229.24 | 2 584.73 | 787.26 | 731.77 |
| Other financial expenses | - 382.68 | - 962.86 | -2 025.98 | -1 774.64 | - 599.16 |
| Pre-tax profit | 570.76 | 256.34 | 541.22 | -1 000.83 | 88.51 |
| Income taxes | - 125.90 | -58.06 | - 124.65 | 200.66 | |
| Net earnings | 444.85 | 198.29 | 416.57 | -1 000.83 | 289.17 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 18.36 | ||||
| Current other receivables | 2.00 | 2.00 | |||
| Current deferred tax assets | 4.09 | 0.81 | 34.51 | 33.45 | 249.26 |
| Short term receivables total | 4.09 | 2.81 | 36.51 | 33.45 | 267.63 |
| Other current investments | 6 135.93 | 5 916.14 | 3 576.37 | 1 911.66 | 5 200.19 |
| Cash and bank deposits | 23.04 | 449.43 | 3 171.34 | 3 657.25 | 370.10 |
| Cash and cash equivalents | 6 158.97 | 6 365.57 | 6 747.70 | 5 568.91 | 5 570.29 |
| Balance sheet total (assets) | 6 163.06 | 6 368.37 | 6 784.22 | 5 602.36 | 5 837.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Retained earnings | 5 146.37 | 5 534.72 | 5 675.36 | 6 033.03 | 4 971.20 |
| Profit of the financial year | 444.85 | 198.29 | 416.57 | -1 000.83 | 289.17 |
| Shareholders equity total | 6 146.52 | 6 289.51 | 6 649.13 | 5 591.10 | 5 821.37 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 8.00 | 10.50 | 11.25 | 11.25 |
| Current owed to participating | 12.80 | 0.90 | |||
| Short-term deferred tax liabilities | 6.53 | 58.06 | 124.30 | ||
| Other non-interest bearing current liabilities | 0.28 | 4.39 | |||
| Current liabilities total | 16.53 | 78.86 | 135.09 | 11.25 | 16.54 |
| Balance sheet total (liabilities) | 6 163.06 | 6 368.37 | 6 784.22 | 5 602.36 | 5 837.91 |
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.