TM MARINE ApS
CVR number: 21867985
Vibekevej 10, Mørdrup 3060 Espergærde
tel: 70204375
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 103.52 | 539.09 | 555.93 | 987.48 | 839.36 |
| Total depreciation | -62.55 | -62.55 | |||
| EBIT | 1 103.52 | 539.09 | 555.93 | 924.94 | 776.82 |
| Other financial expenses | -6.00 | -39.75 | -57.76 | -45.09 | -25.98 |
| Pre-tax profit | 1 097.52 | 499.34 | 498.17 | 879.85 | 750.84 |
| Income taxes | - 242.07 | - 110.62 | - 114.39 | - 193.58 | - 166.85 |
| Net earnings | 855.45 | 388.72 | 383.79 | 686.27 | 583.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 250.19 | 187.64 | |||
| Tangible assets total | 250.19 | 187.64 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 590.56 | 77.07 | 419.04 | 712.66 | 130.35 |
| Current other receivables | 56.85 | 7.62 | 14.80 | 36.83 | 27.70 |
| Current deferred tax assets | 31.00 | ||||
| Short term receivables total | 647.40 | 84.69 | 433.84 | 780.49 | 158.05 |
| Cash and bank deposits | 944.19 | 1 372.83 | 1 551.63 | 542.28 | 1 096.60 |
| Cash and cash equivalents | 944.19 | 1 372.83 | 1 551.63 | 542.28 | 1 096.60 |
| Balance sheet total (assets) | 1 591.60 | 1 457.53 | 1 985.47 | 1 572.95 | 1 442.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 855.45 | 388.72 | 383.79 | 686.27 | 583.99 |
| Retained earnings | - 855.45 | - 388.72 | - 383.79 | - 686.27 | - 583.99 |
| Profit of the financial year | 855.45 | 388.72 | 383.79 | 686.27 | 583.99 |
| Shareholders equity total | 980.45 | 513.73 | 508.79 | 811.27 | 708.99 |
| Non-current liabilities total | |||||
| Current trade creditors | 427.95 | 40.05 | 256.77 | 441.25 | 67.78 |
| Current owed to group member | 144.05 | 791.06 | 1 103.45 | 124.69 | 496.52 |
| Short-term deferred tax liabilities | 37.07 | 110.62 | 114.39 | 193.58 | 166.85 |
| Other non-interest bearing current liabilities | 2.07 | 2.07 | 2.07 | 2.15 | 2.15 |
| Current liabilities total | 611.14 | 943.80 | 1 476.68 | 761.68 | 733.30 |
| Balance sheet total (liabilities) | 1 591.60 | 1 457.53 | 1 985.47 | 1 572.95 | 1 442.29 |
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.