Højfynsspartel ApS
CVR number: 41620730
Lundager 55, Bred 5492 Vissenbjerg
Hoejfynsspartel@gmail.com
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 146.84 | 944.27 | 517.87 |
| Employee benefit expenses | - 101.57 | - 702.36 | - 646.17 |
| Total depreciation | -10.67 | -8.00 | -8.00 |
| EBIT | 34.60 | 233.91 | - 136.31 |
| Other financial income | 0.04 | ||
| Other financial expenses | -0.85 | -0.66 | -4.80 |
| Pre-tax profit | 33.76 | 233.25 | - 141.07 |
| Income taxes | -9.50 | -51.85 | 29.40 |
| Net earnings | 24.25 | 181.39 | - 111.67 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 29.33 | 21.33 | 13.33 |
| Tangible assets total | 29.33 | 21.33 | 13.33 |
| Other receivables | 0.90 | 0.90 | |
| Investments total | 0.90 | 0.90 | |
| Long term receivables total | |||
| Raw materials and consumables | 2.60 | 1.95 | |
| Inventories total | 2.60 | 1.95 | |
| Current trade debtors | 232.25 | 74.89 | |
| Current other receivables | 48.00 | 28.88 | |
| Current deferred tax assets | 49.40 | ||
| Short term receivables total | 280.25 | 153.16 | |
| Cash and bank deposits | 100.03 | 122.83 | 79.15 |
| Cash and cash equivalents | 100.03 | 122.83 | 79.15 |
| Balance sheet total (assets) | 129.36 | 427.91 | 248.50 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 117.80 | ||
| Retained earnings | -93.55 | 87.85 | |
| Profit of the financial year | 24.25 | 181.39 | - 111.67 |
| Shareholders equity total | 64.25 | 245.65 | 16.17 |
| Non-current liabilities total | |||
| Current trade creditors | 12.75 | 7.00 | 7.00 |
| Current owed to participating | 8.34 | 2.02 | 36.08 |
| Short-term deferred tax liabilities | 9.50 | 51.85 | |
| Other non-interest bearing current liabilities | 34.51 | 121.39 | 189.24 |
| Current liabilities total | 65.10 | 182.26 | 232.33 |
| Balance sheet total (liabilities) | 129.36 | 427.91 | 248.50 |
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.