HL RENT ApS
CVR number: 25547802
Industrivej 20 E, Vester Hassing 9310 Vodskov
faktura@hlrent.dk
tel: 21998814
hlrent.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 12 019.10 | 16 554.87 | 16 913.99 | 19 067.47 |
| Employee benefit expenses | -8 261.86 | -12 840.77 | -11 894.54 | -15 184.85 |
| Total depreciation | - 384.28 | - 471.57 | - 428.93 | - 554.60 |
| EBIT | 3 372.97 | 3 242.54 | 4 590.53 | 3 328.01 |
| Other financial income | 86.18 | 142.34 | 5.95 | 65.82 |
| Other financial expenses | - 120.62 | - 121.53 | -72.71 | - 151.09 |
| Pre-tax profit | 3 338.53 | 3 263.35 | 4 523.76 | 3 242.75 |
| Income taxes | - 740.92 | - 732.90 | - 983.81 | - 732.43 |
| Net earnings | 2 597.61 | 2 530.45 | 3 539.95 | 2 510.32 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 13.15 | 32.62 | 5.16 | |
| Machinery and equipment | 1 046.25 | 1 218.57 | 1 348.69 | 1 570.01 |
| Tangible assets total | 1 046.25 | 1 231.73 | 1 381.32 | 1 575.16 |
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 702.96 | 399.66 | 419.96 | |
| Inventories total | 702.96 | 399.66 | 419.96 | |
| Current trade debtors | 3 565.29 | 4 341.72 | 5 717.45 | 2 691.05 |
| Current amounts owed by group member comp. | 5 554.91 | 7 674.89 | 3 301.99 | 2 556.75 |
| Prepayments and accrued income | 38.68 | 222.65 | ||
| Current other receivables | 11.65 | 383.07 | ||
| Short term receivables total | 9 120.20 | 12 028.26 | 9 058.11 | 5 853.53 |
| Cash and bank deposits | 2 400.15 | 1 130.48 | 624.69 | 13.31 |
| Cash and cash equivalents | 2 400.15 | 1 130.48 | 624.69 | 13.31 |
| Balance sheet total (assets) | 13 269.56 | 14 790.13 | 11 484.07 | 7 442.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2023 | |
|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 2 500.00 | 2 500.00 | 7 747.74 | |
| Other reserves | -5 247.74 | |||
| Retained earnings | - 920.27 | - 822.66 | 1 707.79 | -2 500.00 |
| Profit of the financial year | 2 597.61 | 2 530.45 | 3 539.95 | 2 510.32 |
| Shareholders equity total | 4 257.34 | 4 287.79 | 5 327.74 | 2 590.32 |
| Provisions | 15.85 | 13.77 | 90.06 | 107.61 |
| Non-current leasing loans | 532.34 | 493.25 | 759.98 | 799.54 |
| Non-current other liabilities | 112.65 | |||
| Non-current deferred tax liabilities | 768.26 | 734.98 | 907.52 | |
| Non-current liabilities total | 1 413.25 | 1 228.23 | 1 667.50 | 799.54 |
| Current loans from credit institutions | 187.00 | 300.13 | 205.85 | 451.96 |
| Current trade creditors | 1 321.80 | 1 433.11 | 1 716.89 | 729.75 |
| Current owed to group member | 2 720.66 | 3 103.95 | 532.25 | |
| Short-term deferred tax liabilities | 768.26 | 734.98 | 714.89 | |
| Other non-interest bearing current liabilities | 3 353.65 | 3 654.88 | 1 741.05 | 1 515.69 |
| Current liabilities total | 7 583.11 | 9 260.34 | 4 398.77 | 3 944.54 |
| Balance sheet total (liabilities) | 13 269.56 | 14 790.13 | 11 484.07 | 7 442.00 |
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.