TOFTJESSEN ApS
CVR number: 30819268
Dalgas Avenue 40, 8000 Aarhus C
info@toftjessen.com
tel: 75648759
www.toftjessen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 649.67 | 777.19 | 615.79 | 172.84 | 289.21 |
| Employee benefit expenses | - 590.09 | - 660.35 | - 583.82 | -57.33 | - 230.86 |
| EBIT | 59.59 | 116.83 | 31.96 | 115.52 | 58.35 |
| Other financial income | 10.36 | 9.49 | 14.06 | ||
| Other financial expenses | -45.95 | -16.77 | -32.32 | -64.98 | -40.49 |
| Pre-tax profit | 13.64 | 100.06 | 10.01 | 60.03 | 31.92 |
| Income taxes | -5.02 | -28.62 | -6.26 | -28.00 | -13.18 |
| Net earnings | 8.63 | 71.44 | 3.75 | 32.03 | 18.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 12.00 | 12.00 | 12.00 | 12.00 | 65.20 |
| Investments total | 12.00 | 12.00 | 12.00 | 12.00 | 65.20 |
| Long term receivables total | |||||
| Finished products/goods | 881.29 | 1 194.89 | 1 434.59 | 1 226.00 | 1 259.49 |
| Inventories total | 881.29 | 1 194.89 | 1 434.59 | 1 226.00 | 1 259.49 |
| Current trade debtors | 177.87 | 59.38 | 91.54 | 3.20 | |
| Current amounts owed by group member comp. | 4.86 | ||||
| Prepayments and accrued income | 27.00 | 30.08 | 41.42 | 4.59 | 3.42 |
| Current other receivables | 1.89 | 33.81 | 190.76 | 0.22 | |
| Current deferred tax assets | 8.01 | ||||
| Short term receivables total | 214.76 | 128.13 | 323.72 | 7.79 | 3.64 |
| Cash and bank deposits | 124.59 | 318.90 | 0.05 | 0.03 | 37.88 |
| Cash and cash equivalents | 124.59 | 318.90 | 0.05 | 0.03 | 37.88 |
| Balance sheet total (assets) | 1 232.64 | 1 653.91 | 1 770.37 | 1 245.82 | 1 366.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 399.86 | 408.48 | 479.93 | 483.68 | 515.71 |
| Profit of the financial year | 8.63 | 71.44 | 3.75 | 32.03 | 18.74 |
| Shareholders equity total | 533.48 | 604.93 | 608.68 | 640.71 | 659.45 |
| Provisions | 6.62 | 9.11 | 1.01 | ||
| Non-current owed to group member | 15.33 | ||||
| Non-current other liabilities | 13.75 | 38.25 | 265.10 | ||
| Non-current deferred tax liabilities | 38.25 | 40.88 | |||
| Non-current liabilities total | 29.08 | 38.25 | 265.10 | 38.25 | 40.88 |
| Current loans from credit institutions | 72.05 | 3.52 | |||
| Current trade creditors | 307.56 | 272.62 | 30.89 | 47.54 | 55.79 |
| Current owed to participating | 46.95 | 55.77 | 125.60 | ||
| Current owed to group member | 16.95 | 88.58 | 129.91 | ||
| Short-term deferred tax liabilities | 5.02 | 22.00 | 3.76 | 36.10 | 14.19 |
| Other non-interest bearing current liabilities | 357.51 | 709.51 | 716.88 | 334.34 | 340.40 |
| Current liabilities total | 670.08 | 1 004.12 | 887.47 | 565.85 | 665.89 |
| Balance sheet total (liabilities) | 1 232.64 | 1 653.91 | 1 770.37 | 1 245.82 | 1 366.21 |
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.