THORSENS CHIPSKARTOFLER A/S
CVR number: 16707945
V. Sneptrupvej 3, Simmelkær 7451 Sunds
tel: 97143244
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 16 237.32 | 29 693.65 | 15 771.65 | -10 279.59 | 24 436.85 |
| Employee benefit expenses | -8 362.84 | -10 415.05 | -9 063.39 | -10 353.92 | -10 637.21 |
| Total depreciation | -6 375.97 | -5 744.69 | -7 189.13 | -6 224.11 | -6 316.06 |
| EBIT | 1 498.51 | 13 533.92 | - 480.86 | -26 857.62 | 7 483.58 |
| Other financial income | 21.24 | 30.54 | 40.09 | 4.72 | 4 299.80 |
| Other financial expenses | -1 915.08 | -2 342.39 | -1 931.29 | -2 216.32 | -3 945.72 |
| Income from other inv. held as non-curr. assets | 0.33 | 0.30 | 0.29 | ||
| Pre-tax profit | - 395.00 | 11 222.07 | -2 371.76 | -29 069.21 | 7 837.94 |
| Income taxes | 74.57 | -2 491.43 | 527.49 | 3 380.66 | 1 143.88 |
| Net earnings | - 320.43 | 8 730.64 | -1 844.28 | -25 688.55 | 8 981.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 41 151.90 | 39 897.90 | 55 474.00 | 52 521.45 | 50 832.85 |
| Machinery and equipment | 30 526.63 | 27 073.13 | 34 286.92 | 30 882.10 | 27 187.85 |
| Advance payments and construction in progress | 25 304.76 | ||||
| Tangible assets total | 71 678.52 | 92 275.79 | 89 760.92 | 83 403.56 | 78 020.70 |
| Investments total | |||||
| Non-current loans receivable | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 |
| Long term receivables total | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 |
| Semifinished products | 3 344.01 | 1 926.22 | 1 396.61 | 796.63 | |
| Raw materials and consumables | 2 155.76 | 3 021.76 | 2 826.53 | 160.32 | 1 622.52 |
| Inventories total | 5 499.77 | 3 021.76 | 4 752.75 | 1 556.92 | 2 419.15 |
| Current trade debtors | 39 459.22 | 46 446.91 | 51 249.44 | 22 390.75 | 22 616.62 |
| Prepayments and accrued income | 178.95 | 214.81 | 202.38 | 187.55 | 205.11 |
| Current other receivables | 50.85 | 1 503.16 | 1 722.94 | 1 196.69 | 1 854.36 |
| Current deferred tax assets | 185.00 | 1 148.09 | |||
| Short term receivables total | 39 689.02 | 48 164.87 | 53 174.76 | 23 959.99 | 25 824.18 |
| Cash and bank deposits | 4 307.20 | 1 210.62 | 1 230.94 | 329.10 | 2 991.89 |
| Cash and cash equivalents | 4 307.20 | 1 210.62 | 1 230.94 | 329.10 | 2 991.89 |
| Balance sheet total (assets) | 121 181.98 | 144 680.51 | 148 926.83 | 109 257.04 | 109 263.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 785.00 | 2 270.00 | 2 270.00 | 2 270.00 | 2 270.00 |
| Shares repurchased | 2 270.00 | 68.10 | |||
| Retained earnings | 40 060.28 | 48 624.85 | 57 355.49 | 55 511.21 | 27 669.35 |
| Profit of the financial year | - 320.43 | 8 730.64 | -1 844.28 | -25 688.55 | 8 981.83 |
| Shareholders equity total | 41 524.85 | 61 895.49 | 57 781.21 | 32 092.65 | 38 989.28 |
| Provisions | 2 118.09 | 3 936.62 | 3 387.13 | ||
| Non-current loans from credit institutions | 25 461.01 | 30 514.85 | 28 066.42 | 31 023.67 | 24 968.07 |
| Non-current leasing loans | 15 138.28 | 21 368.00 | 18 215.78 | 15 903.78 | 13 777.35 |
| Non-current other liabilities | 524.58 | ||||
| Non-current liabilities total | 41 123.87 | 51 882.85 | 46 282.20 | 46 927.45 | 38 745.43 |
| Current loans from credit institutions | 8 288.33 | 15 323.73 | 23 280.85 | 13 432.91 | 8 308.01 |
| Current trade creditors | 26 111.29 | 9 247.48 | 17 891.82 | 16 336.84 | 22 240.71 |
| Short-term deferred tax liabilities | 566.79 | ||||
| Other non-interest bearing current liabilities | 2 015.54 | 1 827.56 | 303.63 | 467.17 | 979.95 |
| Current liabilities total | 36 415.17 | 26 965.55 | 41 476.30 | 30 236.93 | 31 528.67 |
| Balance sheet total (liabilities) | 121 181.98 | 144 680.51 | 148 926.83 | 109 257.04 | 109 263.38 |
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.