Thyrrestrup Byg ApS
CVR number: 26848393
Vestvej 18, 9600 Aars
info@tmink.dk
tel: 98661770
www.tmink.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 100.98 | 157.92 | 82.59 | -65.23 | 77.30 |
| Employee benefit expenses | -36.43 | -40.00 | |||
| EBIT | 64.56 | 117.92 | 82.59 | -65.23 | 77.30 |
| Other financial income | 30.57 | 34.47 | 41.62 | ||
| Other financial expenses | -72.18 | -24.96 | -32.09 | -78.63 | -77.29 |
| Pre-tax profit | 22.94 | 92.95 | 50.50 | - 109.38 | 41.63 |
| Income taxes | -5.21 | -20.10 | -11.29 | 24.22 | -8.37 |
| Net earnings | 17.73 | 72.85 | 39.20 | -85.17 | 33.26 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 563.96 | 595.63 | 489.67 | 488.36 | 488.36 |
| Finished products/goods | 2 418.40 | 2 418.40 | 2 418.40 | 1 907.30 | 916.90 |
| Inventories total | 2 982.36 | 3 014.03 | 2 908.07 | 2 395.66 | 1 405.26 |
| Current trade debtors | 10.46 | 29.44 | 48.24 | 667.15 | 707.05 |
| Current amounts owed by group member comp. | 861.85 | 885.21 | 1 950.89 | ||
| Prepayments and accrued income | 4.24 | 3.41 | 3.49 | 3.55 | 3.92 |
| Current other receivables | 7.27 | 25.55 | |||
| Current deferred tax assets | 0.35 | 0.17 | 24.38 | 1.10 | |
| Short term receivables total | 21.98 | 58.75 | 913.74 | 1 580.30 | 2 662.97 |
| Cash and bank deposits | 6.26 | 202.91 | 86.30 | 84.41 | 119.04 |
| Cash and cash equivalents | 6.26 | 202.91 | 86.30 | 84.41 | 119.04 |
| Balance sheet total (assets) | 3 010.59 | 3 275.69 | 3 908.11 | 4 060.36 | 4 187.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 808.80 | 1 826.53 | 1 899.38 | 1 938.59 | 1 853.42 |
| Profit of the financial year | 17.73 | 72.85 | 39.20 | -85.17 | 33.26 |
| Shareholders equity total | 1 951.53 | 2 024.38 | 2 063.58 | 1 978.42 | 2 011.68 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 436.42 | ||||
| Current trade creditors | 28.41 | 39.13 | 17.48 | 19.68 | 15.68 |
| Current owed to group member | 159.93 | 758.23 | 1 411.00 | 1 927.74 | 2 004.85 |
| Short-term deferred tax liabilities | 5.60 | 20.45 | 11.11 | 9.15 | |
| Other non-interest bearing current liabilities | 428.71 | 433.50 | 404.94 | 134.53 | 145.91 |
| Current liabilities total | 1 059.06 | 1 251.30 | 1 844.53 | 2 081.95 | 2 175.59 |
| Balance sheet total (liabilities) | 3 010.59 | 3 275.69 | 3 908.11 | 4 060.36 | 4 187.27 |
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.