HUNDSBÆK PLANTAGE ApS
CVR number: 16297712
Skottevej 1, 6600 Vejen
hundsbaekplantage@hotmail.com
tel: 21718018
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 44.56 | 51.33 | 95.39 | 199.11 | 242.67 |
| EBIT | 44.56 | 51.33 | 95.39 | 199.11 | 242.67 |
| Other financial income | 7.25 | 24.79 | 80.88 | 171.60 | 168.98 |
| Other financial expenses | -3.17 | -50.66 | -6.77 | -9.68 | -41.14 |
| Pre-tax profit | 48.64 | 25.47 | 169.50 | 361.03 | 370.50 |
| Income taxes | -10.71 | -17.25 | -37.44 | -79.49 | -81.53 |
| Net earnings | 37.93 | 8.22 | 132.05 | 281.54 | 288.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 14 080.00 | 15 117.95 | 15 117.95 | 15 117.95 | 15 599.86 |
| Tangible assets total | 14 080.00 | 15 117.95 | 15 117.95 | 15 117.95 | 15 599.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.69 | ||||
| Current other receivables | 15.63 | 10.93 | 30.93 | 4.61 | |
| Short term receivables total | 15.63 | 31.61 | 30.93 | 4.61 | |
| Other current investments | 438.01 | 528.52 | 596.37 | 734.44 | 599.77 |
| Cash and bank deposits | 193.51 | 133.59 | 198.56 | 299.06 | 269.56 |
| Cash and cash equivalents | 631.52 | 662.11 | 794.93 | 1 033.50 | 869.33 |
| Balance sheet total (assets) | 14 727.16 | 15 811.67 | 15 943.82 | 16 151.45 | 16 473.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Share premium account | 239.26 | ||||
| Asset revaluation reserve | 12 401.08 | 12 401.08 | 12 401.08 | 12 401.08 | 12 401.08 |
| Retained earnings | 1 328.92 | 1 606.11 | 1 614.33 | 1 746.38 | 2 027.92 |
| Profit of the financial year | 37.93 | 8.22 | 132.05 | 281.54 | 288.97 |
| Shareholders equity total | 14 707.19 | 14 715.41 | 14 847.46 | 15 129.00 | 15 417.97 |
| Non-current loans from credit institutions | 1 034.70 | 994.78 | 973.54 | 953.27 | |
| Non-current liabilities total | 1 034.70 | 994.78 | 973.54 | 953.27 | |
| Current loans from credit institutions | 40.50 | 41.64 | 25.77 | 23.09 | |
| Current trade creditors | 5.55 | 4.48 | 24.69 | 4.30 | 4.30 |
| Short-term deferred tax liabilities | 10.37 | 16.59 | 35.24 | 5.12 | 68.91 |
| Other non-interest bearing current liabilities | 4.05 | 0.00 | 13.71 | 6.26 | |
| Current liabilities total | 19.97 | 61.57 | 101.58 | 48.91 | 102.57 |
| Balance sheet total (liabilities) | 14 727.16 | 15 811.67 | 15 943.82 | 16 151.45 | 16 473.81 |
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.