S H TILSTED INVEST ApS — Credit Rating and Financial Key Figures
CVR number: 29605300
Hjulmagervej 7, 7700 Thisted
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -8.52 | -17.75 | -13.07 | -13.66 | -3.37 |
| Employee benefit expenses | - 100.00 | - 100.00 | - 100.00 | - 200.00 | - 180.00 |
| EBIT | - 108.52 | - 117.75 | - 113.07 | - 213.66 | - 183.37 |
| Other financial income | 1 375.24 | 2 276.82 | 1 061.29 | 2 308.51 | 2 056.55 |
| Other financial expenses | - 531.73 | - 115.89 | -3 674.06 | - 508.71 | -8.01 |
| Reduction non-current investment assets | - 800.00 | ||||
| Net income from associates (fin.) | 642.35 | 770.00 | 3 520.00 | 220.00 | 110.00 |
| Pre-tax profit | 1 377.34 | 2 813.18 | 794.17 | 1 806.14 | 1 175.18 |
| Income taxes | - 163.51 | - 449.97 | 173.36 | - 336.85 | - 285.94 |
| Net earnings | 1 213.83 | 2 363.21 | 967.53 | 1 469.30 | 889.24 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 4 618.48 | 4 618.48 | 2 688.77 | 2 688.77 | 2 688.77 |
| Investments total | 4 618.48 | 4 618.48 | 2 688.77 | 2 688.77 | 2 688.77 |
| Non-current loans receivable | 100.00 | 250.00 | |||
| Long term receivables total | 100.00 | 250.00 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 14 152.20 | 11 844.62 | 23.52 | ||
| Current owed by particip. interest comp. | 3 558.30 | 19 807.25 | 18 893.94 | 18 078.89 | |
| Current other receivables | 81.84 | 96.17 | 54.68 | 391.54 | 122.19 |
| Current deferred tax assets | 173.36 | ||||
| Short term receivables total | 14 234.05 | 15 499.10 | 20 058.81 | 19 285.47 | 18 201.08 |
| Other current investments | 8 465.35 | 10 886.02 | 10 506.49 | 11 243.43 | 13 633.78 |
| Cash and bank deposits | 3 528.48 | 2 022.08 | 101.25 | 1 034.18 | 1 027.91 |
| Cash and cash equivalents | 11 993.83 | 12 908.10 | 10 607.73 | 12 277.61 | 14 661.69 |
| Balance sheet total (assets) | 30 846.36 | 33 025.68 | 33 455.31 | 34 501.86 | 35 551.54 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 113.00 | 315.24 | 117.80 | 122.00 | 135.00 |
| Retained earnings | 29 252.30 | 29 355.89 | 31 601.30 | 32 446.83 | 33 781.13 |
| Profit of the financial year | 1 213.83 | 2 363.21 | 967.53 | 1 469.30 | 889.24 |
| Shareholders equity total | 30 704.13 | 32 159.34 | 32 811.63 | 34 163.13 | 34 930.37 |
| Non-current deferred tax liabilities | 81.81 | 449.97 | 132.81 | ||
| Non-current liabilities total | 81.81 | 449.97 | 132.81 | ||
| Current loans from credit institutions | 449.97 | 355.74 | |||
| Current owed to participating | 15.56 | 10.91 | |||
| Current owed to group member | 147.51 | 24.93 | |||
| Short-term deferred tax liabilities | 90.81 | ||||
| Other non-interest bearing current liabilities | 44.86 | 314.65 | 46.20 | 181.00 | 265.43 |
| Current liabilities total | 60.42 | 416.37 | 643.68 | 205.92 | 621.17 |
| Balance sheet total (liabilities) | 30 846.36 | 33 025.68 | 33 455.31 | 34 501.86 | 35 551.54 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.