TYRSTED VOGNMANDSFORRETNING A/S
CVR number: 31770661
Dallerupvej 15, 8781 Stenderup
tel: 75681041
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 176.65 | 1 472.93 | 1 639.93 | 1 437.38 | 1 540.39 |
| Employee benefit expenses | - 425.98 | - 730.39 | - 735.30 | - 736.18 | - 740.38 |
| Other operating expenses | -3.78 | ||||
| Total depreciation | - 260.90 | - 282.42 | - 278.46 | - 251.10 | - 111.53 |
| EBIT | 489.76 | 456.35 | 626.17 | 450.11 | 688.48 |
| Other financial income | 11.52 | 26.03 | 83.59 | 60.46 | 56.54 |
| Other financial expenses | -20.72 | -50.29 | -12.88 | - 118.57 | -4.95 |
| Pre-tax profit | 480.56 | 432.09 | 696.88 | 392.00 | 740.06 |
| Income taxes | - 106.24 | -94.94 | - 153.36 | -86.12 | - 162.72 |
| Net earnings | 374.32 | 337.15 | 543.52 | 305.88 | 577.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 012.56 | 1 080.87 | 569.83 | 573.12 | 494.50 |
| Tangible assets total | 1 012.56 | 1 080.87 | 569.83 | 573.12 | 494.50 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 596.73 | 524.82 | 670.21 | 454.39 | 629.22 |
| Current owed by particip. interest comp. | 3.00 | 3.00 | |||
| Prepayments and accrued income | 178.47 | 83.75 | 416.81 | 322.22 | 255.55 |
| Current other receivables | 25.50 | 12.17 | |||
| Short term receivables total | 775.20 | 608.57 | 1 112.52 | 779.61 | 899.95 |
| Other current investments | 80.42 | 634.62 | 703.42 | 630.22 | 664.04 |
| Cash and bank deposits | 1 284.59 | 892.06 | 1 371.37 | 1 470.55 | 2 036.67 |
| Cash and cash equivalents | 1 365.01 | 1 526.69 | 2 074.79 | 2 100.77 | 2 700.71 |
| Balance sheet total (assets) | 3 152.77 | 3 216.12 | 3 757.14 | 3 453.50 | 4 095.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 400.00 | 200.00 | 200.00 | ||
| Retained earnings | 1 087.85 | 1 462.17 | 1 399.32 | 1 742.85 | 1 848.72 |
| Profit of the financial year | 374.32 | 337.15 | 543.52 | 305.88 | 577.35 |
| Shareholders equity total | 1 962.17 | 2 299.32 | 2 842.85 | 2 748.72 | 3 126.07 |
| Provisions | 159.13 | 121.67 | 172.55 | 134.44 | 113.88 |
| Non-current liabilities total | |||||
| Current trade creditors | 464.06 | 341.67 | 550.38 | 334.79 | 475.83 |
| Current owed to participating | 343.73 | ||||
| Current owed to group member | 16.61 | 151.30 | 19.97 | 8.95 | 26.55 |
| Short-term deferred tax liabilities | 134.69 | 126.67 | 96.87 | 110.93 | 175.75 |
| Other non-interest bearing current liabilities | 72.39 | 175.49 | 74.52 | 115.68 | 177.08 |
| Current liabilities total | 1 031.48 | 795.13 | 741.74 | 570.34 | 855.22 |
| Balance sheet total (liabilities) | 3 152.77 | 3 216.12 | 3 757.14 | 3 453.50 | 4 095.16 |
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.