Hyrup Agentur ApS — Credit Rating and Financial Key Figures
CVR number: 38542559
Carl Blochs Vej 5, 4760 Vordingborg
hyrupagentur@gmail.com
tel: 71726060
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 456.56 | 344.83 | 454.73 | 340.47 | 298.13 |
| Employee benefit expenses | - 315.26 | - 258.58 | - 321.52 | - 304.40 | - 338.98 |
| Total depreciation | -34.22 | ||||
| EBIT | 107.08 | 86.25 | 133.22 | 36.07 | -40.86 |
| Other financial income | 0.66 | ||||
| Other financial expenses | -0.01 | -2.25 | -3.06 | -22.20 | -0.10 |
| Net income from associates (fin.) | -20.00 | ||||
| Pre-tax profit | 107.07 | 64.00 | 130.16 | 13.87 | -40.30 |
| Income taxes | -23.92 | -18.75 | -29.82 | -8.36 | 8.28 |
| Net earnings | 83.15 | 45.25 | 100.34 | 5.51 | -32.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.86 | 15.08 | 32.80 | 24.81 | |
| Current owed by particip. interest comp. | 25.59 | ||||
| Prepayments and accrued income | 11.42 | 4.14 | 8.27 | 5.19 | |
| Current other receivables | 19.42 | 1.93 | 1.94 | ||
| Current deferred tax assets | 8.24 | 5.38 | 16.28 | ||
| Short term receivables total | 35.53 | 30.96 | 38.64 | 43.00 | 48.22 |
| Cash and bank deposits | 421.63 | 412.17 | 471.00 | 454.65 | 409.03 |
| Cash and cash equivalents | 421.63 | 412.17 | 471.00 | 454.65 | 409.03 |
| Balance sheet total (assets) | 457.16 | 443.14 | 509.64 | 497.65 | 457.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | ||||
| Retained earnings | 53.98 | 137.12 | 182.37 | 282.71 | 288.23 |
| Profit of the financial year | 83.15 | 45.25 | 100.34 | 5.51 | -32.02 |
| Shareholders equity total | 241.12 | 232.37 | 332.71 | 338.23 | 306.21 |
| Non-current other liabilities | 85.56 | 85.56 | 85.56 | ||
| Non-current deferred tax liabilities | 85.56 | 85.56 | |||
| Non-current liabilities total | 85.56 | 85.56 | 85.56 | 85.56 | 85.56 |
| Current trade creditors | 19.21 | 17.50 | 14.54 | 15.71 | 13.50 |
| Short-term deferred tax liabilities | 10.56 | 15.88 | 24.44 | 4.36 | |
| Other non-interest bearing current liabilities | 186.26 | 177.38 | 137.95 | 53.80 | 51.98 |
| Current liabilities total | 216.03 | 210.76 | 176.92 | 73.87 | 65.48 |
| Balance sheet total (liabilities) | 542.71 | 528.69 | 595.19 | 497.65 | 457.24 |
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.