TEEJET TECHNOLOGIES DENMARK ApS
CVR number: 25499182
Mølhavevej 2, 9440 Aabybro
tel: 96962501
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | - 304.43 | 6 028.77 | 16 126.02 | 23 679.00 | 25 441.94 |
Employee benefit expenses | -21 717.06 | -20 577.20 | -19 408.62 | -21 388.26 | -25 939.14 |
Other operating expenses | -2 771.84 | ||||
Total depreciation | -1 135.57 | -1 439.16 | -1 618.14 | -1 539.04 | -1 119.23 |
EBIT | -23 157.05 | -15 987.58 | -4 900.73 | -2 020.14 | -1 616.43 |
Other financial income | 287.43 | 218.83 | 200.64 | 282.03 | 2 123.89 |
Other financial expenses | - 786.65 | -1 715.66 | -1 457.46 | -1 330.19 | -4 595.53 |
Net income from associates (fin.) | 604.29 | 1 771.89 | 3 492.20 | 881.46 | -2 974.82 |
Pre-tax profit | -23 051.99 | -15 712.52 | -2 665.35 | -2 186.85 | -7 062.89 |
Income taxes | -1 765.22 | ||||
Net earnings | -23 051.99 | -15 712.52 | -2 665.35 | -2 186.85 | -8 828.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 3 823.53 | 3 137.89 | 2 452.25 | 1 805.56 | 1 637.40 |
Buildings | 953.51 | 3 240.11 | 2 950.77 | 2 619.34 | 1 910.04 |
Machinery and equipment | 787.81 | 600.82 | 292.30 | 303.74 | 711.63 |
Advance payments and construction in progress | 4 256.96 | ||||
Tangible assets total | 5 564.86 | 6 978.82 | 5 695.31 | 4 728.64 | 8 516.03 |
Holdings in group member companies | 12 168.80 | 9 618.57 | 10 967.59 | 11 964.43 | 4 852.27 |
Investments total | 12 168.80 | 9 618.57 | 10 967.59 | 11 964.43 | 4 852.27 |
Non-current loans receivable | 19.80 | 17.91 | 25.98 | ||
Non-current other receivables | 11.44 | 11.44 | 12.15 | 12.52 | |
Long term receivables total | 31.24 | 29.35 | 38.13 | 12.52 | |
Raw materials and consumables | 10 849.57 | 9 270.44 | 12 711.23 | 12 363.29 | 19 504.73 |
Finished products/goods | 6 807.65 | 4 430.20 | 2 598.89 | 14 116.37 | 20 904.69 |
Advance payments | 502.18 | ||||
Inventories total | 18 159.41 | 13 700.65 | 15 310.12 | 26 479.66 | 40 409.42 |
Current trade debtors | 19 611.69 | 13 307.04 | 6 964.53 | 11 253.14 | 4 360.77 |
Current amounts owed by group member comp. | 33 662.97 | 59 826.80 | 13 360.41 | 29 341.30 | 62 235.64 |
Prepayments and accrued income | 439.83 | 290.81 | 1 561.81 | 1 790.11 | 324.30 |
Current other receivables | 7 494.75 | 5 582.13 | 4 620.01 | 4 728.21 | 1 056.26 |
Short term receivables total | 61 209.24 | 79 006.78 | 26 506.76 | 47 112.76 | 67 976.97 |
Cash and bank deposits | 21.65 | 15.77 | 10.50 | 3.47 | 3.36 |
Cash and cash equivalents | 21.65 | 15.77 | 10.50 | 3.47 | 3.36 |
Balance sheet total (assets) | 97 155.19 | 109 349.94 | 58 528.41 | 90 301.47 | 121 758.04 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 | 2 000.00 |
Other reserves | 5 317.57 | 2 957.88 | 6 476.62 | 7 210.85 | |
Retained earnings | 22 203.85 | 423.12 | -18 808.13 | -4 585.87 | 8 046.04 |
Profit of the financial year | -23 051.99 | -15 712.52 | -2 665.35 | -2 186.85 | -8 828.11 |
Shareholders equity total | 6 469.43 | -10 331.51 | -12 996.87 | 2 438.14 | 1 217.93 |
Provisions | 1 256.38 | 800.00 | 4 583.89 | 11 095.24 | 14 579.76 |
Non-current other liabilities | 681.20 | ||||
Non-current liabilities total | 681.20 | ||||
Current loans from credit institutions | 7.83 | 7.79 | |||
Advances received | 424.98 | ||||
Current trade creditors | 1 424.97 | 3 569.77 | 620.13 | 3 790.29 | 1 869.05 |
Current owed to group member | 81 298.20 | 106 967.50 | 59 093.33 | 68 370.18 | 97 740.75 |
Other non-interest bearing current liabilities | 5 600.04 | 8 344.18 | 7 227.93 | 4 599.81 | 6 342.74 |
Current liabilities total | 88 748.18 | 118 881.45 | 66 941.38 | 76 768.10 | 105 960.35 |
Balance sheet total (liabilities) | 97 155.19 | 109 349.94 | 58 528.41 | 90 301.47 | 121 758.04 |
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.