HOLGER KRISTIANSENS EFTF NAKSKOV A/S — Credit Rating and Financial Key Figures
CVR number: 26416299
Havnegade 11, 4900 Nakskov
tel: 54958066
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 619.39 | 10 737.03 | 11 113.49 | 13 454.72 | 9 609.60 |
Employee benefit expenses | -5 496.25 | -5 641.50 | -5 244.80 | -7 067.29 | -7 273.26 |
Total depreciation | -1 307.43 | -1 285.04 | -1 401.66 | -1 641.09 | -1 786.40 |
EBIT | 4 815.71 | 3 810.49 | 4 467.03 | 4 746.34 | 549.94 |
Other financial income | 0.09 | 22.38 | 9.29 | 37.59 | 61.64 |
Other financial expenses | - 352.31 | - 244.60 | - 158.28 | - 108.61 | - 270.20 |
Net income from associates (fin.) | 137.89 | 1 041.84 | 1 491.54 | 1 815.19 | 1 133.98 |
Pre-tax profit | 4 601.38 | 4 630.11 | 5 809.57 | 6 490.51 | 1 475.36 |
Income taxes | - 993.92 | - 803.01 | - 971.31 | -1 043.15 | -87.95 |
Net earnings | 3 607.46 | 3 827.10 | 4 838.26 | 5 447.35 | 1 387.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Goodwill | 225.00 | 149.99 | 75.00 | 24.98 | |
Intangible assets total | 225.00 | 149.99 | 75.00 | 24.98 | |
Machinery and equipment | 6 436.18 | 7 101.69 | 7 317.18 | 9 219.74 | 10 044.65 |
Tangible assets total | 6 436.18 | 7 101.69 | 7 317.18 | 9 219.74 | 10 044.65 |
Holdings in group member companies | 14 702.75 | 15 977.82 | 17 133.84 | 17 156.93 | 17 597.90 |
Participating interests | 1 994.40 | 1 278.12 | 663.64 | 955.74 | 948.74 |
Other receivables | 1.97 | 1.97 | 1.97 | 18.97 | 18.97 |
Investments total | 16 699.12 | 17 257.91 | 17 799.45 | 18 131.64 | 18 565.61 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 4 841.17 | 4 681.30 | 7 082.49 | 6 466.61 | 4 117.73 |
Current amounts owed by group member comp. | 98.57 | 186.03 | 101.16 | 96.76 | 88.75 |
Current owed by particip. interest comp. | 78.13 | ||||
Prepayments and accrued income | 7.32 | 32.61 | 9.82 | 87.14 | 107.99 |
Current other receivables | 46.04 | 30.10 | 30.11 | 15.00 | |
Current deferred tax assets | 3.57 | 199.31 | |||
Short term receivables total | 5 071.22 | 4 933.62 | 7 223.57 | 6 650.51 | 4 528.79 |
Cash and bank deposits | 397.97 | 125.99 | 87.71 | 1 036.05 | 1 008.11 |
Cash and cash equivalents | 397.97 | 125.99 | 87.71 | 1 036.05 | 1 008.11 |
Balance sheet total (assets) | 28 829.48 | 29 569.20 | 32 502.90 | 35 062.91 | 34 147.16 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 000.00 | ||||
Other reserves | -1 000.00 | ||||
Retained earnings | 7 591.45 | 11 198.91 | 15 026.01 | 18 864.26 | 24 311.61 |
Profit of the financial year | 3 607.46 | 3 827.10 | 4 838.26 | 5 447.35 | 1 387.42 |
Shareholders equity total | 11 698.91 | 15 526.01 | 20 364.26 | 24 811.61 | 26 199.03 |
Provisions | 263.06 | 263.31 | 394.48 | 530.75 | 818.00 |
Non-current leasing loans | 3 227.97 | 3 573.07 | 2 589.46 | 2 357.59 | 1 715.36 |
Non-current other liabilities | 820.54 | 713.02 | 724.21 | 180.00 | 180.00 |
Non-current deferred tax liabilities | 563.26 | ||||
Non-current liabilities total | 4 048.51 | 4 286.08 | 3 313.67 | 3 100.85 | 1 895.36 |
Current loans from credit institutions | 1 000.00 | 983.49 | 1 379.28 | ||
Current trade creditors | 3 806.66 | 5 450.66 | 2 442.43 | 2 049.35 | |
Current owed to participating | 1 879.39 | 953.76 | |||
Current owed to group member | 2 274.00 | 416.25 | 42.66 | 180.27 | 370.62 |
Short-term deferred tax liabilities | 489.60 | 802.76 | 834.52 | 906.88 | |
Other non-interest bearing current liabilities | 7 176.01 | 2 530.88 | -5 194.25 | 3 090.13 | 1 435.52 |
Current liabilities total | 12 819.00 | 9 493.80 | 1 133.59 | 6 619.70 | 5 234.77 |
Balance sheet total (liabilities) | 28 829.48 | 29 569.20 | 25 206.00 | 35 062.91 | 34 147.16 |
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.