TotalEnergies Upstream Danmark A/S
CVR number: 39403706
Amerika Plads 29, 2100 København Ø
Income statement (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 139.81 | 150.59 | 103.37 | 66.63 | 83.61 |
| Other operating income | 3.45 | 4.74 | 5.32 | ||
| External services | -54.04 | -33.47 | -39.66 | ||
| Gross profit | 139.81 | 150.59 | 52.78 | 37.89 | 49.27 |
| Employee benefit expenses | -55.00 | -44.13 | -43.33 | ||
| Total depreciation | -3.80 | -1.20 | -0.77 | ||
| EBIT | -0.48 | 4.75 | -6.03 | -7.43 | 5.17 |
| Other financial income | 0.01 | 0.10 | |||
| Other financial expenses | -0.05 | -0.23 | -0.76 | ||
| Pre-tax profit | -0.56 | 3.67 | -6.08 | -7.66 | 4.52 |
| Income taxes | 1.29 | 0.93 | -1.11 | ||
| Net earnings | -0.56 | 3.67 | -4.78 | -6.73 | 3.41 |
Assets (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 1.96 | 0.83 | 0.13 | ||
| Intangible assets total | 1.96 | 0.83 | 0.13 | ||
| Buildings | 0.28 | 0.21 | 0.14 | ||
| Other tangible assets | 1.96 | 0.83 | 0.13 | ||
| Tangible assets total | 2.24 | 1.04 | 0.27 | ||
| Other non-current investments | -1.96 | -0.83 | -0.13 | ||
| Other receivables | 75.29 | 62.11 | 1.97 | 2.05 | 2.33 |
| Investments total | 75.29 | 62.11 | 0.01 | 1.22 | 2.21 |
| Deferred tax assets | 0.67 | 0.82 | |||
| Long term receivables total | 0.67 | 0.82 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 22.74 | 7.44 | 17.76 | ||
| Prepayments and accrued income | 0.64 | 0.33 | 0.30 | ||
| Current other receivables | 0.64 | 2.55 | 1.73 | ||
| Short term receivables total | 24.02 | 10.32 | 19.80 | ||
| Cash and bank deposits | 0.21 | 0.65 | 0.14 | ||
| Cash and cash equivalents | 0.21 | 0.65 | 0.14 | ||
| Balance sheet total (assets) | 75.29 | 62.11 | 28.43 | 14.73 | 23.37 |
Equity and liabilities (mEUR)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.35 | 4.02 | 0.07 | 0.07 | 0.07 |
| Retained earnings | 0.56 | -3.67 | 3.95 | -0.83 | -7.55 |
| Profit of the financial year | -0.56 | 3.67 | -4.78 | -6.73 | 3.41 |
| Shareholders equity total | 0.35 | 4.02 | -0.76 | -7.48 | -4.08 |
| Non-current deferred tax liabilities | 0.43 | ||||
| Non-current liabilities total | 0.43 | ||||
| Current trade creditors | 2.23 | 0.29 | 1.41 | ||
| Current owed to group member | 18.36 | 14.94 | 12.47 | ||
| Other non-interest bearing current liabilities | 8.17 | 6.99 | 13.56 | ||
| Current liabilities total | 28.76 | 22.21 | 27.44 | ||
| Balance sheet total (liabilities) | 0.35 | 4.02 | 28.43 | 14.73 | 23.37 |
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.