TORVEHALLERNE A/S
CVR number: 21576875
Fiskergade 2-8, 7100 Vejle
torvehallerne@torvehallerne.dk
tel: 79427900
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 115.00 | 13 805.00 | 12 820.00 | 23 113.00 | 31 565.42 |
| Employee benefit expenses | -10 892.00 | -12 933.00 | -12 683.00 | -16 827.00 | -18 955.99 |
| Total depreciation | -1 001.00 | -7.00 | -37.00 | - 107.00 | - 221.17 |
| Net income from associates | 1 034.69 | ||||
| EBIT | 1 222.00 | 865.00 | 100.00 | 6 179.00 | 13 422.95 |
| Other financial expenses | -9.00 | -42.00 | -44.00 | -32.00 | |
| Net income from associates (fin.) | 1 034.69 | ||||
| Pre-tax profit | 1 213.00 | 823.00 | 56.00 | 6 147.00 | 13 422.95 |
| Income taxes | - 268.00 | - 185.00 | -17.00 | -1 356.00 | -1 694.08 |
| Net earnings | 945.00 | 638.00 | 39.00 | 4 791.00 | 11 728.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 573.00 | 51.00 | 180.00 | 221.00 | 316.21 |
| Machinery and equipment | 1 376.00 | 211.00 | 248.00 | 494.43 | |
| Tangible assets total | 2 949.00 | 51.00 | 391.00 | 469.00 | 810.63 |
| Participating interests | 8 722.59 | ||||
| Investments total | 8 722.59 | ||||
| Non-current other receivables | 2 106.00 | 7 006.00 | 8 205.00 | 8 505.00 | 4 005.00 |
| Long term receivables total | 2 106.00 | 7 006.00 | 8 205.00 | 8 505.00 | 4 005.00 |
| Raw materials and consumables | 475.00 | 607.00 | 931.00 | 1 145.00 | 1 457.42 |
| Inventories total | 475.00 | 607.00 | 931.00 | 1 145.00 | 1 457.42 |
| Current trade debtors | 1 175.00 | 1 211.00 | 2 219.00 | 2 045.00 | 2 253.42 |
| Current amounts owed by group member comp. | 1 179.00 | 108.00 | 99.00 | 337.00 | 447.62 |
| Prepayments and accrued income | 611.00 | 490.00 | 439.00 | 536.00 | 550.88 |
| Current other receivables | 601.00 | 326.00 | 682.00 | 525.00 | 947.51 |
| Current deferred tax assets | 149.00 | 117.00 | 80.00 | 51.00 | 36.30 |
| Short term receivables total | 3 715.00 | 2 252.00 | 3 519.00 | 3 494.00 | 4 235.73 |
| Cash and bank deposits | 323.00 | 451.00 | 59.00 | 651.00 | 3 954.94 |
| Cash and cash equivalents | 323.00 | 451.00 | 59.00 | 651.00 | 3 954.94 |
| Balance sheet total (assets) | 9 568.00 | 10 367.00 | 13 105.00 | 14 264.00 | 23 186.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 1 000.00 | 2 000.00 | 3 000.00 | ||
| Other reserves | 5 722.60 | ||||
| Retained earnings | - 872.00 | 73.00 | 711.00 | -1 250.00 | -5 181.53 |
| Profit of the financial year | 945.00 | 638.00 | 39.00 | 4 791.00 | 11 728.87 |
| Shareholders equity total | 1 573.00 | 1 211.00 | 1 250.00 | 6 041.00 | 15 769.94 |
| Non-current loans from credit institutions | 857.00 | ||||
| Non-current other liabilities | 42.00 | 1 778.00 | 2 588.00 | ||
| Non-current liabilities total | 42.00 | 2 635.00 | 2 588.00 | ||
| Current loans from credit institutions | 1 772.00 | 143.00 | 614.00 | ||
| Current trade creditors | 2 169.00 | 2 489.00 | 1 649.00 | 3 305.00 | 2 881.87 |
| Current owed to participating | 449.00 | 400.00 | |||
| Current owed to group member | 1 787.00 | 502.00 | 2 338.00 | 703.00 | 3.18 |
| Other non-interest bearing current liabilities | 2 225.00 | 2 938.00 | 4 266.00 | 4 215.00 | 4 531.33 |
| Current liabilities total | 7 953.00 | 6 521.00 | 9 267.00 | 8 223.00 | 7 416.38 |
| Balance sheet total (liabilities) | 9 568.00 | 10 367.00 | 13 105.00 | 14 264.00 | 23 186.32 |
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.