Tømrer- og Snedkerfirmaet Thøger Larsen & Søn A/S — Credit Rating and Financial Key Figures

CVR number: 41441577
Kratbjerg 303, 3480 Fredensborg
thogerlarsen@mail.dk
tel: 21727643

Income statement (kDKK)

2020
2021
2022
2023
2024
Fiscal period length1212121212
Net sales
Gross profit3 616.452 890.903 063.903 342.244 878.24
Employee benefit expenses-3 050.31-2 424.48-2 223.29-2 406.62-3 308.49
Other operating expenses-10.00-96.18- 127.52
Total depreciation- 186.21- 136.22- 135.89- 177.13- 207.48
EBIT379.93320.20704.73662.321 234.75
Other financial income1.774.957.16
Other financial expenses-68.00-29.93-28.63-18.35-22.30
Income from other inv. held as non-curr. assets4.672.17
Pre-tax profit316.60292.44677.87648.921 219.62
Income taxes-96.39-68.02- 132.49- 148.88- 284.40
Net earnings220.21224.42545.38500.04935.22

Assets (kDKK)

2020
2021
2022
2023
2024
Goodwill80.0060.0040.0020.00
Intangible assets total80.0060.0040.0020.00
Land and waters3 823.894 292.844 526.764 574.134 685.77
Machinery and equipment446.65293.28200.25346.98499.51
Advance payments and construction in progress399.62
Tangible assets total4 670.164 586.124 727.014 921.115 185.28
Investments total
Non-current loans receivable8.189.4210.21
Long term receivables total8.189.4210.21
Raw materials and consumables28.0016.0012.0014.5045.00
Inventories total28.0016.0012.0014.5045.00
Current trade debtors1 175.691 059.01627.551 171.661 886.80
Prepayments and accrued income50.0379.9337.9049.28
Current other receivables248.45893.021 028.99575.33274.52
Short term receivables total1 474.162 031.961 694.441 746.992 210.60
Other current investments1.082.98
Cash and bank deposits0.040.040.04370.03
Cash and cash equivalents0.040.040.041.08373.01
Balance sheet total (assets)6 260.546 703.546 483.706 703.677 813.89

Equity and liabilities (kDKK)

2020
2021
2022
2023
2024
Share capital400.00400.00400.00400.00400.00
Shares repurchased244.00270.00
Retained earnings3 500.113 720.323 944.744 246.124 476.16
Profit of the financial year220.21224.42545.38500.04935.22
Shareholders equity total4 120.324 344.744 890.125 390.166 081.38
Provisions38.6121.344.697.6414.77
Non-current other liabilities37.4937.49
Non-current liabilities total37.4937.49
Current loans from credit institutions246.081 345.69512.6719.38
Advances received90.0863.5933.21
Current trade creditors404.74378.36470.83726.46711.28
Current owed to participating43.2282.7760.6016.50
Short-term deferred tax liabilities106.3684.2296.9199.75220.82
Other non-interest bearing current liabilities1 064.32485.98362.13325.26731.65
Accruals and deferred income190.033.73
Current liabilities total2 101.612 337.471 588.901 268.381 680.25
Balance sheet total (liabilities)6 260.546 703.546 483.706 703.677 813.89
Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.