TYGESEN COMPANY A/S — Credit Rating and Financial Key Figures
CVR number: 13574731
Håndværkervej 4, 6270 Tønder
tel: 74723023
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 458.37 | 1 629.42 | 2 410.41 | 6 379.89 | 6 484.18 |
Employee benefit expenses | -6 042.54 | -6 105.60 | -5 783.08 | -7 775.68 | -7 787.81 |
Total depreciation | - 367.17 | - 252.22 | -22.91 | -41.19 | -26.42 |
EBIT | -1 951.34 | -4 728.39 | -3 349.75 | -1 436.98 | -1 330.05 |
Other financial income | 1 206.43 | 641.51 | 2 677.77 | 623.88 | 826.60 |
Other financial expenses | - 118.04 | -3 583.18 | - 957.34 | -2 057.60 | - 203.41 |
Income from other inv. held as non-curr. assets | 2 635.38 | 993.30 | 17 494.69 | 1 857.17 | -4 306.21 |
Net income from associates (fin.) | 8 308.92 | 10 155.62 | 5 702.72 | 3 136.80 | - 167.89 |
Pre-tax profit | 10 081.36 | 3 478.86 | 21 568.10 | 2 123.27 | -5 180.96 |
Income taxes | 426.91 | 1 606.61 | 247.20 | 559.47 | 60.43 |
Net earnings | 10 508.27 | 5 085.47 | 21 815.30 | 2 682.74 | -5 120.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 127.61 | 108.22 | 88.84 | 69.46 | 50.07 |
Machinery and equipment | 529.84 | 373.79 | 93.59 | 71.78 | 64.75 |
Tangible assets total | 657.45 | 482.02 | 182.43 | 141.24 | 114.82 |
Holdings in group member companies | 8 759.30 | 12 233.68 | 8 801.93 | 9 854.23 | 10 261.63 |
Participating interests | 20 484.05 | 5 633.67 | 4 218.16 | 2 300.86 | |
Other receivables | 20 295.74 | 15 278.34 | |||
Investments total | 29 243.35 | 12 233.68 | 14 435.60 | 34 368.14 | 27 840.82 |
Non-current loans receivable | 31 730.16 | 33 629.21 | 61 588.44 | 66 037.86 | 54 085.21 |
Non-current other receivables | 10 962.47 | 16 877.31 | 16 793.84 | ||
Long term receivables total | 42 692.63 | 50 506.52 | 78 382.29 | 66 037.86 | 54 085.21 |
Inventories total | |||||
Current trade debtors | 281.30 | 3.78 | 77.07 | 36.86 | 194.05 |
Current amounts owed by group member comp. | 14 156.22 | 9 736.52 | 15 644.70 | 14 843.65 | 14 096.37 |
Current owed by particip. interest comp. | 701.77 | 1 188.87 | 1 890.34 | 1 117.51 | |
Prepayments and accrued income | 72.04 | 40.99 | 106.54 | 41.43 | 52.19 |
Current other receivables | 713.46 | 208.82 | 48.63 | 7.05 | 31.40 |
Current deferred tax assets | 312.84 | 1 737.52 | 568.16 | 530.13 | 66.67 |
Short term receivables total | 16 237.63 | 11 727.62 | 17 633.97 | 17 349.45 | 15 558.19 |
Other current investments | 560.24 | 2 078.42 | 8 573.30 | 6 418.08 | 3 762.31 |
Cash and bank deposits | 38 415.45 | 58 581.12 | 23 405.34 | 11 034.77 | 27 861.48 |
Cash and cash equivalents | 38 975.70 | 60 659.54 | 31 978.64 | 17 452.85 | 31 623.79 |
Balance sheet total (assets) | 127 806.75 | 135 609.38 | 142 612.93 | 135 349.55 | 129 222.84 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 625.00 | 625.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 8 000.00 | 6 000.00 | 10 000.00 | 2 500.00 | |
Other reserves | 25 261.72 | 9 233.68 | 11 435.60 | 11 072.40 | 7 554.99 |
Retained earnings | 82 290.97 | 103 935.02 | 98 142.78 | 117 821.28 | 124 171.91 |
Profit of the financial year | 10 508.27 | 5 085.47 | 21 815.30 | 2 682.74 | -5 120.53 |
Shareholders equity total | 126 685.96 | 124 879.17 | 141 893.67 | 134 576.41 | 127 106.37 |
Provisions | 14.00 | 14.00 | 9.00 | 7.00 | |
Non-current deferred tax liabilities | 99.06 | 542.51 | |||
Non-current liabilities total | 99.06 | 542.51 | |||
Current loans from credit institutions | 1.10 | 8 848.98 | 0.29 | 0.30 | 1 046.85 |
Current trade creditors | 218.30 | 306.31 | 194.60 | 99.51 | 125.80 |
Current owed to participating | 5.65 | 3.88 | 2.97 | ||
Current owed to group member | 170.70 | ||||
Other non-interest bearing current liabilities | 587.63 | 1 028.39 | 504.72 | 660.44 | 933.84 |
Accruals and deferred income | 30.00 | 4.02 | |||
Current liabilities total | 1 007.73 | 10 187.70 | 705.26 | 764.13 | 2 109.47 |
Balance sheet total (liabilities) | 127 806.75 | 135 609.38 | 142 612.93 | 135 349.55 | 129 222.84 |
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.