INGENIØRFIRMAET POUL TARP A/S
CVR number: 87452115
Jomfruløkken 4, 8930 Randers NØ
tel: 86425600
www.tarp.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 31 706.30 | 35 352.86 | 32 479.14 | 31 307.19 | 41 311.24 |
Employee benefit expenses | -26 772.02 | -28 057.63 | -27 675.35 | -27 686.29 | -30 505.15 |
Total depreciation | - 321.38 | - 355.49 | - 441.40 | - 542.49 | - 820.68 |
EBIT | 4 612.90 | 6 939.74 | 4 362.39 | 3 078.41 | 9 985.41 |
Other financial income | 28.09 | 58.42 | 123.77 | 0.50 | 141.62 |
Other financial expenses | -46.93 | -98.37 | -63.68 | - 185.67 | -1 038.46 |
Net income from associates (fin.) | - 124.97 | -75.64 | 627.95 | 1 950.86 | |
Pre-tax profit | 4 469.10 | 6 899.80 | 4 346.83 | 3 521.19 | 11 039.42 |
Income taxes | -1 018.75 | -1 525.32 | - 978.60 | - 631.29 | -1 999.98 |
Net earnings | 3 450.35 | 5 374.48 | 3 368.24 | 2 889.90 | 9 039.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 669.58 | 531.05 | |||
Goodwill | 1 186.85 | 1 005.07 | |||
Intangible assets total | 1 856.43 | 1 536.12 | |||
Land and waters | 3 862.26 | 5 628.55 | 6 551.00 | ||
Buildings | 1 125.50 | 1 057.12 | 983.83 | 1 029.59 | 960.14 |
Machinery and equipment | 708.43 | 768.55 | 563.68 | 1 267.80 | 1 657.65 |
Tangible assets total | 1 833.94 | 5 687.93 | 7 176.06 | 8 848.39 | 2 617.79 |
Holdings in group member companies | 3 122.77 | 1 000.36 | 1 070.48 | 10 312.64 | |
Other receivables | -0.00 | ||||
Investments total | 3 122.77 | 1 000.36 | 1 070.48 | 10 312.64 | |
Long term receivables total | |||||
Semifinished products | 1 234.83 | 2 316.87 | 1 292.88 | 2 456.02 | 6 022.47 |
Raw materials and consumables | 11 012.92 | 11 806.09 | 13 129.01 | 18 556.54 | 18 046.25 |
Inventories total | 12 247.75 | 14 122.96 | 14 421.89 | 21 012.56 | 24 068.71 |
Current trade debtors | 13 252.97 | 13 854.44 | 8 712.73 | 9 699.26 | 16 411.96 |
Current amounts owed by group member comp. | 2 347.85 | 2 383.85 | 2 991.84 | 7 616.07 | 8 607.90 |
Current owed by particip. interest comp. | 9.77 | 9.77 | 9.77 | ||
Prepayments and accrued income | 138.60 | 249.44 | 163.60 | 504.71 | 567.58 |
Current other receivables | 446.82 | 5 798.23 | 3 063.66 | 306.63 | 536.07 |
Current deferred tax assets | 63.82 | 16.52 | |||
Short term receivables total | 16 259.83 | 22 312.24 | 14 941.60 | 18 126.68 | 26 123.50 |
Cash and bank deposits | 3 163.57 | 2 766.35 | 489.09 | 492.85 | |
Cash and cash equivalents | 3 163.57 | 2 766.35 | 489.09 | 492.85 | |
Balance sheet total (assets) | 36 627.85 | 42 123.13 | 40 306.26 | 51 403.63 | 65 151.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 040.00 | 2 040.00 | 2 040.00 | 2 040.00 | 2 040.00 |
Shares repurchased | 2 000.00 | 2 500.00 | 1 700.00 | 1 000.00 | 4 500.00 |
Retained earnings | 18 496.27 | 19 446.62 | 23 121.10 | 25 489.33 | 23 879.24 |
Profit of the financial year | 3 450.35 | 5 374.48 | 3 368.24 | 2 889.90 | 9 039.44 |
Shareholders equity total | 25 986.62 | 29 361.10 | 30 229.33 | 31 419.24 | 39 458.68 |
Provisions | 58.09 | 301.65 | 160.63 | ||
Non-current other liabilities | 227.28 | 2 297.95 | |||
Non-current deferred tax liabilities | 1 005.22 | 1 440.45 | 903.98 | 387.73 | 2 141.00 |
Non-current liabilities total | 1 232.50 | 3 738.40 | 903.98 | 387.73 | 2 141.00 |
Current loans from credit institutions | 1 685.07 | 607.31 | 11 613.71 | 7 451.07 | |
Current trade creditors | 2 937.61 | 2 854.26 | 2 755.36 | 3 804.05 | 5 481.60 |
Current owed to participating | 8.07 | 26.01 | 53.62 | 16.01 | 4 425.81 |
Current owed to group member | 56.40 | 8.07 | 700.55 | ||
Short-term deferred tax liabilities | 1 200.85 | 984.19 | 1 440.45 | 903.98 | 387.73 |
Other non-interest bearing current liabilities | 3 520.74 | 4 551.86 | 4 865.42 | 2 949.19 | 4 944.55 |
Current liabilities total | 9 408.73 | 9 023.64 | 9 114.85 | 19 295.01 | 23 391.31 |
Balance sheet total (liabilities) | 36 627.85 | 42 123.13 | 40 306.26 | 51 403.63 | 65 151.61 |
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.