TAGRENDERENSEN ApS — Credit Rating and Financial Key Figures
CVR number: 34900612
Karupvej 5, 8000 Aarhus C
tagrenderensen@gmail.com
www.tagrenderensen.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 761.21 | 1 631.43 | 825.29 | 1 172.32 | 839.83 |
| Employee benefit expenses | - 383.54 | -1 158.43 | - 643.42 | - 945.08 | - 673.60 |
| Total depreciation | -14.17 | -6.79 | -12.54 | -12.54 | -6.13 |
| EBIT | 363.50 | 466.21 | 169.33 | 214.70 | 160.11 |
| Other financial income | 0.12 | ||||
| Other financial expenses | -1.07 | -3.68 | -3.51 | -5.05 | -0.69 |
| Pre-tax profit | 362.43 | 462.53 | 165.82 | 209.65 | 159.53 |
| Income taxes | -80.13 | - 101.90 | -36.82 | -46.74 | -35.24 |
| Net earnings | 282.30 | 360.63 | 129.00 | 162.91 | 124.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 31.21 | 18.67 | 6.13 | ||
| Tangible assets total | 31.21 | 18.67 | 6.13 | ||
| Investments total | |||||
| Non-current loans receivable | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 |
| Long term receivables total | 24.00 | 24.00 | 24.00 | 24.00 | 24.00 |
| Inventories total | |||||
| Current trade debtors | 315.93 | 376.77 | 157.04 | 157.10 | 284.43 |
| Prepayments and accrued income | 9.23 | 1.01 | 35.79 | ||
| Current other receivables | 19.21 | 6.00 | 10.67 | ||
| Current deferred tax assets | 0.60 | 9.86 | 2.60 | ||
| Short term receivables total | 335.14 | 391.99 | 169.31 | 166.96 | 322.82 |
| Cash and bank deposits | 212.27 | 209.84 | 292.97 | 420.34 | 164.63 |
| Cash and cash equivalents | 212.27 | 209.84 | 292.97 | 420.34 | 164.63 |
| Balance sheet total (assets) | 571.40 | 657.04 | 504.95 | 617.43 | 511.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 100.00 | 140.00 | |||
| Retained earnings | -94.13 | - 321.84 | -61.20 | -72.20 | 90.71 |
| Profit of the financial year | 282.30 | 360.63 | 129.00 | 162.91 | 124.29 |
| Shareholders equity total | 268.16 | 118.80 | 247.80 | 310.71 | 295.00 |
| Provisions | 0.60 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 13.30 | 13.70 | 17.50 | 17.50 | 25.00 |
| Current owed to participating | 8.60 | 18.96 | 9.32 | 9.68 | 5.55 |
| Short-term deferred tax liabilities | 52.23 | 48.53 | 20.82 | 1.64 | |
| Other non-interest bearing current liabilities | 229.11 | 456.45 | 209.50 | 279.54 | 184.26 |
| Current liabilities total | 303.24 | 537.65 | 257.15 | 306.72 | 216.45 |
| Balance sheet total (liabilities) | 571.40 | 657.04 | 504.95 | 617.43 | 511.45 |
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.