TRANSLOGIC A/S
CVR number: 28867506
Hammerholmen 39 A, 2650 Hvidovre
post@translogic.dk
tel: 70256400
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 384.00 | 2 995.00 | 3 372.00 | 3 535.00 | 3 368.03 |
| Employee benefit expenses | -3 230.00 | -2 544.00 | -3 145.00 | -3 123.00 | -2 956.58 |
| Total depreciation | -15.00 | -37.00 | -15.00 | -60.00 | -87.53 |
| EBIT | 139.00 | 414.00 | 212.00 | 352.00 | 323.92 |
| Other financial income | 12.00 | 12.00 | 9.00 | 26.00 | 16.38 |
| Other financial expenses | -12.00 | -13.00 | -16.00 | -21.00 | -16.36 |
| Pre-tax profit | 139.00 | 413.00 | 205.00 | 357.00 | 323.94 |
| Income taxes | -34.00 | -94.00 | -48.00 | -85.00 | -75.96 |
| Net earnings | 105.00 | 319.00 | 157.00 | 272.00 | 247.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 138.00 | 206.00 | 464.00 | 426.00 | 337.85 |
| Tangible assets total | 138.00 | 206.00 | 464.00 | 426.00 | 337.85 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 859.00 | 895.00 | 786.00 | 1 301.00 | 1 162.48 |
| Current amounts owed by group member comp. | 156.00 | 14.00 | 44.00 | 162.00 | 280.81 |
| Prepayments and accrued income | 34.00 | 76.00 | 66.00 | 68.00 | 71.42 |
| Current other receivables | 273.00 | 239.00 | 256.00 | 212.00 | 190.14 |
| Short term receivables total | 1 322.00 | 1 224.00 | 1 152.00 | 1 743.00 | 1 704.85 |
| Cash and bank deposits | 297.00 | 724.00 | 471.00 | 233.00 | 682.12 |
| Cash and cash equivalents | 297.00 | 724.00 | 471.00 | 233.00 | 682.12 |
| Balance sheet total (assets) | 1 757.00 | 2 154.00 | 2 087.00 | 2 402.00 | 2 724.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 626.00 | 626.00 | 626.00 | 626.00 | 625.75 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 98.00 | 203.00 | 522.00 | 679.00 | 950.64 |
| Profit of the financial year | 105.00 | 319.00 | 157.00 | 272.00 | 247.98 |
| Shareholders equity total | 1 029.00 | 1 148.00 | 1 305.00 | 1 577.00 | 1 824.37 |
| Provisions | 30.00 | 29.00 | 45.00 | 49.00 | 39.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 287.00 | 356.00 | 308.00 | 398.00 | 468.46 |
| Current owed to group member | 49.00 | ||||
| Short-term deferred tax liabilities | 4.00 | 95.00 | 32.00 | 81.00 | 85.23 |
| Other non-interest bearing current liabilities | 407.00 | 477.00 | 397.00 | 297.00 | 307.01 |
| Current liabilities total | 698.00 | 977.00 | 737.00 | 776.00 | 860.70 |
| Balance sheet total (liabilities) | 1 757.00 | 2 154.00 | 2 087.00 | 2 402.00 | 2 724.81 |
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.