THISE MEJERI A.M.B.A. — Credit Rating and Financial Key Figures
CVR number: 12425694
Sundsørevej 62, Thise 7870 Roslev
tel: 97578122
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 157.56 | 1 203.84 | 1 332.97 | 1 424.15 | 1 480.90 |
Costs of manufacturing | -1 263.07 | -1 320.74 | |||
Gross profit | 127.22 | 120.74 | 124.63 | 161.08 | 160.17 |
Costs of management | -47.35 | -41.77 | |||
Costs of distribution | -73.89 | -80.46 | |||
EBIT | 37.82 | 32.29 | 23.79 | 39.83 | 37.94 |
Other financial income | 0.16 | 0.22 | |||
Other financial expenses | -8.56 | -7.16 | |||
Income from other inv. held as non-curr. assets | 0.05 | -0.45 | |||
Pre-tax profit | 31.74 | 26.67 | 20.11 | 31.48 | 30.55 |
Income taxes | -0.13 | -0.00 | |||
Net earnings | 31.74 | 26.67 | 20.11 | 31.36 | 30.55 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 220.69 | 205.11 | |||
Buildings | 64.71 | 53.92 | |||
Machinery and equipment | 6.56 | 4.93 | |||
Advance payments and construction in progress | 8.21 | 13.82 | |||
Tangible assets total | 300.17 | 277.77 | |||
Other receivables | 446.52 | 494.22 | 562.68 | 0.03 | 0.03 |
Investments total | 446.52 | 494.22 | 562.68 | 0.03 | 0.03 |
Non-current loans receivable | 1.60 | 1.15 | |||
Long term receivables total | 1.60 | 1.15 | |||
Semifinished products | 36.54 | 51.17 | |||
Raw materials and consumables | 24.14 | 23.77 | |||
Finished products/goods | 22.81 | 17.60 | |||
Inventories total | 83.48 | 92.54 | |||
Current trade debtors | 146.74 | 173.29 | |||
Prepayments and accrued income | 1.67 | 2.56 | |||
Current other receivables | 7.02 | 23.45 | |||
Short term receivables total | 155.44 | 199.31 | |||
Cash and bank deposits | 0.04 | 0.09 | |||
Cash and cash equivalents | 0.04 | 0.09 | |||
Balance sheet total (assets) | 446.52 | 494.22 | 562.68 | 540.76 | 570.89 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 175.94 | 186.80 | 195.42 | ||
Shares repurchased | 15.63 | 17.29 | |||
Other reserves | 25.32 | 26.82 | |||
Retained earnings | -31.74 | -26.67 | -20.11 | 137.53 | 146.71 |
Profit of the financial year | 31.74 | 26.67 | 20.11 | 31.36 | 30.55 |
Shareholders equity total | 175.94 | 186.80 | 195.42 | 209.83 | 221.37 |
Non-current loans from credit institutions | 108.01 | 99.45 | |||
Non-current leasing loans | 17.62 | 26.86 | |||
Non-current other liabilities | 0.50 | 0.35 | |||
Non-current liabilities total | 126.13 | 126.65 | |||
Current loans from credit institutions | 24.48 | 42.32 | |||
Current trade creditors | 123.93 | 125.53 | |||
Short-term deferred tax liabilities | 0.31 | 0.24 | |||
Other non-interest bearing current liabilities | 56.08 | 54.77 | |||
Current liabilities total | 204.81 | 222.87 | |||
Balance sheet total (liabilities) | 175.94 | 186.80 | 195.42 | 540.76 | 570.89 |
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.