TORA A/S
CVR number: 20912391
Birkedam 10, Harte 6000 Kolding
jj@tora.dk
tel: 75542911
www.tora.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 35 721.16 | 49 946.91 | 45 088.96 | 50 461.85 | 52 531.74 |
| Employee benefit expenses | -30 410.41 | -31 379.64 | -41 186.20 | -39 589.64 | -38 096.33 |
| Total depreciation | -3 481.62 | -4 056.75 | -4 596.90 | -5 878.46 | -5 822.72 |
| EBIT | 1 829.13 | 14 510.53 | - 694.14 | 4 993.76 | 8 612.69 |
| Other financial income | 223.43 | 144.98 | 207.07 | 0.65 | 7.94 |
| Other financial expenses | - 639.50 | - 863.15 | - 392.43 | - 607.85 | -1 342.24 |
| Pre-tax profit | 1 413.06 | 13 792.36 | - 879.49 | 4 386.56 | 7 278.39 |
| Income taxes | - 331.70 | -3 042.70 | 202.08 | - 952.95 | -1 592.53 |
| Net earnings | 1 081.36 | 10 749.67 | - 677.41 | 3 433.61 | 5 685.85 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 25 548.67 | 25 414.85 | 41 377.30 | 38 452.82 | 34 767.57 |
| Machinery and equipment | 2 502.38 | 2 656.86 | 2 327.69 | 2 654.89 | 2 320.44 |
| Tangible assets total | 28 051.04 | 28 071.71 | 43 704.99 | 41 107.71 | 37 088.02 |
| Other receivables | 1 238.96 | 1 060.90 | 1 087.42 | 1 283.36 | 1 412.81 |
| Investments total | 1 238.96 | 1 060.90 | 1 087.42 | 1 283.36 | 1 412.81 |
| Long term receivables total | |||||
| Semifinished products | 2 430.07 | 2 660.10 | 2 749.11 | 2 825.40 | 2 422.15 |
| Raw materials and consumables | 3 569.27 | 4 473.39 | 6 402.08 | 5 809.24 | 6 434.87 |
| Finished products/goods | 16 254.89 | 11 385.94 | 10 847.13 | 11 695.99 | 11 313.38 |
| Inventories total | 22 254.23 | 18 519.43 | 19 998.32 | 20 330.63 | 20 170.39 |
| Current trade debtors | 27 310.09 | 28 557.27 | 38 833.82 | 46 516.10 | 38 330.83 |
| Current amounts owed by group member comp. | 4 000.40 | ||||
| Prepayments and accrued income | 1 781.69 | 1 554.45 | 1 943.06 | 2 070.24 | 1 974.89 |
| Current other receivables | 1 544.58 | 754.88 | 439.73 | 442.14 | 452.38 |
| Current deferred tax assets | 86.78 | 1 018.08 | |||
| Short term receivables total | 30 723.14 | 34 867.00 | 42 234.70 | 49 028.48 | 40 758.11 |
| Cash and bank deposits | 3 071.40 | 1 477.80 | 307.02 | 245.91 | 963.63 |
| Cash and cash equivalents | 3 071.40 | 1 477.80 | 307.02 | 245.91 | 963.63 |
| Balance sheet total (assets) | 85 338.77 | 83 996.84 | 107 332.45 | 111 996.09 | 100 392.96 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 800.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Shares repurchased | 4 000.00 | 3 433.61 | 5 685.85 | ||
| Retained earnings | 32 386.22 | 32 584.04 | 43 333.71 | 39 222.69 | 36 970.44 |
| Profit of the financial year | 1 081.36 | 10 749.67 | - 677.41 | 3 433.61 | 5 685.85 |
| Shareholders equity total | 35 267.58 | 49 333.71 | 44 656.30 | 48 089.91 | 50 342.15 |
| Provisions | 2 291.74 | 2 464.00 | 3 280.00 | 3 043.00 | 3 348.33 |
| Non-current leasing loans | 9 973.69 | 8 363.77 | 17 020.47 | 14 910.58 | 13 085.12 |
| Non-current deferred tax liabilities | 288.50 | 851.93 | 1 658.69 | 808.12 | 836.41 |
| Non-current liabilities total | 10 262.19 | 9 215.69 | 18 679.16 | 15 718.70 | 13 921.53 |
| Current loans from credit institutions | 7 900.70 | 5 987.17 | 13 244.56 | 17 768.99 | 6 094.48 |
| Current trade creditors | 10 359.01 | 10 477.32 | 17 602.38 | 15 419.89 | 14 969.93 |
| Current owed to group member | 17 407.58 | 4 878.35 | 8 184.05 | 7 739.72 | |
| Short-term deferred tax liabilities | 2 887.44 | 1 189.94 | 1 287.20 | ||
| Other non-interest bearing current liabilities | 1 849.97 | 3 631.51 | 4 991.70 | 2 581.61 | 2 549.40 |
| Accruals and deferred income | 140.23 | ||||
| Current liabilities total | 37 517.26 | 22 983.44 | 40 716.99 | 45 144.48 | 32 780.96 |
| Balance sheet total (liabilities) | 85 338.77 | 83 996.84 | 107 332.45 | 111 996.09 | 100 392.96 |
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.