HVALPSUND BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 55733228
Sundvej 5, Hvalpsund 9640 Farsø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 2 117.00 | 2 816.00 | 2 453.00 | 2 402.55 | 2 792.83 |
Employee benefit expenses | -2 217.43 | -2 336.82 | |||
Total depreciation | - 113.50 | - 150.94 | |||
EBIT | - 170.00 | 434.00 | 104.00 | 71.62 | 305.07 |
Other financial income | 16.76 | 63.43 | |||
Other financial expenses | -73.82 | - 113.33 | |||
Income from other inv. held as non-curr. assets | 120.82 | 111.77 | |||
Net income from associates (fin.) | -1.27 | -0.93 | |||
Pre-tax profit | - 134.00 | 320.00 | 128.00 | 134.11 | 366.00 |
Income taxes | -29.86 | -80.95 | |||
Net earnings | - 134.00 | 320.00 | 128.00 | 104.25 | 285.05 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 3 599.91 | 4 187.70 | |||
Machinery and equipment | 172.50 | 1 538.12 | |||
Advance payments and construction in progress | 846.80 | ||||
Tangible assets total | 3 772.41 | 6 572.62 | |||
Participating interests | 67.07 | 68.93 | |||
Other receivables | 5 765.00 | 6 519.00 | 6 307.00 | ||
Investments total | 5 765.00 | 6 519.00 | 6 307.00 | 67.07 | 68.93 |
Non-current loans receivable | 387.43 | 387.43 | |||
Long term receivables total | 387.43 | 387.43 | |||
Finished products/goods | 1 653.13 | 1 694.74 | |||
Inventories total | 1 653.13 | 1 694.74 | |||
Current trade debtors | 120.17 | 126.45 | |||
Prepayments and accrued income | 2.93 | ||||
Current other receivables | 486.68 | 865.61 | |||
Current deferred tax assets | 36.35 | 30.18 | |||
Short term receivables total | 643.20 | 1 025.17 | |||
Other current investments | 146.64 | ||||
Cash and bank deposits | 68.54 | 35.46 | |||
Cash and cash equivalents | 215.18 | 35.46 | |||
Balance sheet total (assets) | 5 765.00 | 6 519.00 | 6 307.00 | 6 738.41 | 9 784.35 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 313.00 | 2 635.00 | 2 768.00 | 44.42 | 47.57 |
Retained earnings | 134.00 | - 320.00 | - 128.00 | 2 729.51 | 2 833.76 |
Profit of the financial year | - 134.00 | 320.00 | 128.00 | 104.25 | 285.05 |
Shareholders equity total | 2 313.00 | 2 635.00 | 2 768.00 | 2 878.19 | 3 166.39 |
Provisions | 264.48 | 345.42 | |||
Non-current loans from credit institutions | 1 418.35 | 3 022.86 | |||
Non-current deferred tax liabilities | 156.01 | 162.50 | |||
Non-current liabilities total | 1 574.37 | 3 185.35 | |||
Current loans from credit institutions | 129.57 | 209.65 | |||
Current trade creditors | 1 665.30 | 1 991.95 | |||
Other non-interest bearing current liabilities | 226.51 | 405.59 | |||
Accruals and deferred income | 480.00 | ||||
Current liabilities total | 2 021.39 | 3 087.18 | |||
Balance sheet total (liabilities) | 2 313.00 | 2 635.00 | 2 768.00 | 6 738.41 | 9 784.35 |
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.