TREFOR VARME A/S — Credit Rating and Financial Key Figures
CVR number: 17010131
Kokbjerg 30, 6000 Kolding
tel: 79333434
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 701.29 | 437.20 | 446.16 | 466.08 | 570.80 |
Manufacturing for enterprise's own use | -4.24 | ||||
Other operating income | 7.55 | 16.07 | |||
Purchases during the financial year | - 373.42 | - 465.86 | |||
External services | -36.58 | -45.68 | |||
Gross profit | 344.47 | 66.46 | 79.03 | 67.88 | 75.33 |
Employee benefit expenses | -5.11 | -0.04 | |||
Other operating expenses | -5.05 | -14.62 | |||
Total depreciation | -38.96 | -42.36 | |||
EBIT | 267.61 | 20.16 | 21.07 | 18.76 | 18.32 |
Other financial income | 0.97 | 1.34 | |||
Other financial expenses | -19.73 | -19.65 | |||
Pre-tax profit | 246.20 | ||||
Net earnings | 246.20 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 13.11 | 15.12 | |||
Intangible assets total | 13.11 | 15.12 | |||
Land and waters | 0.45 | 0.40 | |||
Buildings | 710.16 | 752.06 | |||
Advance payments and construction in progress | 98.21 | 245.97 | |||
Tangible assets total | 808.82 | 998.43 | |||
Other receivables | 1 293.48 | 1 197.97 | 1 146.52 | ||
Investments total | 1 293.48 | 1 197.97 | 1 146.52 | ||
Non-current other receivables | 0.03 | ||||
Long term receivables total | 0.03 | ||||
Raw materials and consumables | 3.84 | 4.55 | |||
Inventories total | 3.84 | 4.55 | |||
Current trade debtors | 132.51 | 187.55 | |||
Current amounts owed by group member comp. | 74.74 | ||||
Prepayments and accrued income | 0.64 | 0.14 | |||
Current other receivables | 124.15 | 84.58 | |||
Short term receivables total | 332.04 | 272.27 | |||
Balance sheet total (assets) | 1 293.48 | 1 197.97 | 1 146.52 | 1 157.85 | 1 290.37 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 252.85 | 252.85 | 252.85 | 2.50 | 2.50 |
Other reserves | -9.63 | -14.75 | |||
Retained earnings | - 246.20 | 259.99 | 265.10 | ||
Profit of the financial year | 246.20 | ||||
Shareholders equity total | 252.85 | 252.85 | 252.85 | 252.85 | 252.85 |
Provisions | 204.06 | 180.13 | |||
Non-current loans from credit institutions | 387.13 | 356.42 | |||
Non-current accruals and deferred income | 170.06 | 212.91 | |||
Non-current other liabilities | 21.26 | 27.83 | |||
Non-current liabilities total | 578.45 | 597.16 | |||
Current loans from credit institutions | 43.72 | 37.44 | |||
Current trade creditors | 58.89 | 86.26 | |||
Current owed to group member | 10.01 | 125.46 | |||
Other non-interest bearing current liabilities | - 119.94 | - 257.15 | |||
Accruals and deferred income | 7.85 | 8.52 | |||
Current liabilities total | 0.53 | 0.52 | |||
Balance sheet total (liabilities) | 252.85 | 252.85 | 252.85 | 1 035.89 | 1 030.66 |
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.