Hansen Handel ApS
CVR number: 13688001
Appenæs Bygade 84 A, Appenæs 4700 Næstved
mh@morten-hansen.dk
tel: 20628530
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 420.51 | 259.38 | - 111.30 | - 128.91 | -94.89 |
| Employee benefit expenses | -3 471.56 | - 248.87 | - 277.45 | - 288.51 | - 565.42 |
| Other operating expenses | -35.05 | ||||
| Total depreciation | - 800.59 | -35.58 | -84.90 | -27.90 | -57.80 |
| EBIT | 148.35 | -60.12 | - 473.65 | - 445.33 | - 718.12 |
| Other financial income | 85.67 | 5.73 | 1 274.43 | 66.62 | 650.31 |
| Other financial expenses | - 378.99 | - 671.39 | - 786.48 | -1 096.93 | - 220.05 |
| Pre-tax profit | - 144.97 | - 725.77 | 14.30 | -1 475.64 | - 287.86 |
| Income taxes | 167.50 | 184.22 | -3.21 | 99.22 | 22.02 |
| Net earnings | 22.54 | - 541.55 | 11.09 | -1 376.41 | - 265.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 874.13 | ||||
| Machinery and equipment | 1 749.89 | 388.98 | 304.08 | 81.43 | 322.52 |
| Tangible assets total | 1 749.89 | 388.98 | 304.08 | 81.43 | 1 196.66 |
| Investments total | |||||
| Non-current loans receivable | 297.59 | 6 539.40 | 8 054.85 | 7 223.03 | 7 718.96 |
| Non-current other receivables | 98.82 | 88.15 | 83.25 | ||
| Long term receivables total | 396.41 | 6 627.55 | 8 138.10 | 7 223.03 | 7 718.96 |
| Finished products/goods | 1 045.45 | 2 695.32 | 2 026.97 | 1 346.41 | 1 139.83 |
| Advance payments | 116.30 | 56.79 | |||
| Inventories total | 1 045.45 | 2 811.63 | 2 083.76 | 1 346.41 | 1 139.83 |
| Current trade debtors | 542.22 | 182.72 | 90.53 | 2.65 | |
| Current other receivables | 311.89 | 1 094.61 | 3.22 | 54.24 | 6.96 |
| Current deferred tax assets | 35.61 | 24.99 | |||
| Short term receivables total | 854.10 | 1 277.34 | 93.74 | 89.85 | 34.60 |
| Cash and bank deposits | 12 306.88 | 4 130.80 | 4 509.41 | 760.06 | 547.09 |
| Cash and cash equivalents | 12 306.88 | 4 130.80 | 4 509.41 | 760.06 | 547.09 |
| Balance sheet total (assets) | 16 352.74 | 15 236.30 | 15 129.09 | 9 500.78 | 10 637.13 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 8 000.00 | 950.00 | |||
| Retained earnings | 1 500.00 | 1 522.54 | 30.99 | 8 042.08 | 6 665.67 |
| Profit of the financial year | 22.54 | - 541.55 | 11.09 | -1 376.41 | - 265.83 |
| Shareholders equity total | 10 022.54 | 1 480.99 | 1 492.08 | 7 165.67 | 6 899.83 |
| Provisions | 570.60 | 85.58 | 66.92 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 88.81 | 30.00 | 97.00 | 25.32 | 22.00 |
| Current owed to group member | 4 959.71 | 13 228.90 | 13 365.71 | 2 178.82 | 3 678.13 |
| Short-term deferred tax liabilities | 130.39 | 300.81 | 20.88 | ||
| Other non-interest bearing current liabilities | 580.68 | 110.03 | 86.51 | 130.97 | 35.35 |
| Accruals and deferred income | 1.82 | ||||
| Current liabilities total | 5 759.60 | 13 669.73 | 13 570.09 | 2 335.11 | 3 737.30 |
| Balance sheet total (liabilities) | 16 352.74 | 15 236.30 | 15 129.09 | 9 500.78 | 10 637.13 |
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.