TIMCO DANMARK ApS — Credit Rating and Financial Key Figures
CVR number: 32288243
Vinkelvej 9, 6100 Haderslev
tj@axusnordic.dk
tel: 70228070
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 415.07 | -81.00 | -10.00 | -43.00 | 61.64 |
| Employee benefit expenses | -95.01 | - 473.00 | - 345.00 | - 249.00 | - 249.16 |
| Other operating expenses | -28.71 | -29.00 | -76.00 | -68.00 | -50.78 |
| Total depreciation | - 147.32 | -89.00 | - 128.00 | - 140.00 | - 222.02 |
| EBIT | - 686.11 | - 672.00 | - 559.00 | - 500.00 | - 460.33 |
| Other financial income | 71.81 | 127.00 | 155.00 | 109.00 | 225.57 |
| Other financial expenses | -96.28 | - 229.00 | - 368.00 | - 375.00 | - 621.76 |
| Net income from associates (fin.) | 3 950.82 | 2 553.00 | 3 801.00 | 3 336.00 | 2 868.19 |
| Pre-tax profit | 3 240.23 | 1 779.00 | 3 029.00 | 2 570.00 | 2 011.67 |
| Income taxes | 183.10 | 311.00 | 166.00 | 151.84 | |
| Net earnings | 3 423.33 | 1 779.00 | 3 340.00 | 2 736.00 | 2 163.51 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 794.77 | 4 282.00 | 4 348.00 | 7 527.00 | 10 273.05 |
| Machinery and equipment | 109.03 | 243.00 | 315.00 | 283.00 | 217.61 |
| Tangible assets total | 2 903.81 | 4 525.00 | 4 663.00 | 7 810.00 | 10 490.66 |
| Holdings in group member companies | 5 600.11 | 6 788.00 | 10 841.00 | 10 508.00 | 8 978.66 |
| Participating interests | 264.98 | 317.00 | 565.00 | 734.00 | 732.02 |
| Investments total | 5 865.09 | 7 105.00 | 11 406.00 | 11 242.00 | 9 710.68 |
| Non-curr. owed by group member comp. | 1 659.38 | 3 066.00 | 573.00 | 591.00 | 739.00 |
| Non-curr. owed by particip. interest comp. | 3 291.00 | 3 357.00 | 3 569.00 | 3 821.78 | |
| Non-current other receivables | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | |
| Long term receivables total | 1 659.38 | 7 357.00 | 4 930.00 | 5 160.00 | 5 560.78 |
| Raw materials and consumables | 75.00 | ||||
| Finished products/goods | 75.00 | 50.00 | 498.00 | 498.04 | |
| Advance payments | 585.00 | ||||
| Inventories total | 75.00 | 75.00 | 635.00 | 498.00 | 498.04 |
| Current trade debtors | 37.14 | 40.00 | 30.00 | ||
| Current amounts owed by group member comp. | 2 828.11 | 41.00 | |||
| Current owed by particip. interest comp. | 2 226.32 | ||||
| Prepayments and accrued income | 4.36 | ||||
| Current other receivables | 61.57 | 189.00 | 19.00 | 379.00 | 158.67 |
| Current deferred tax assets | 999.22 | 732.00 | 1 050.00 | 950.00 | 861.76 |
| Short term receivables total | 6 156.72 | 961.00 | 1 099.00 | 1 370.00 | 1 020.43 |
| Other current investments | 3.00 | 2.50 | |||
| Cash and bank deposits | 249.96 | 81.00 | 162.00 | 2.06 | |
| Cash and cash equivalents | 249.96 | 81.00 | 165.00 | 4.56 | |
| Balance sheet total (assets) | 16 909.96 | 20 023.00 | 22 814.00 | 26 245.00 | 27 285.15 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 99.00 | 59.00 | 61.00 | 67.50 |
| Other reserves | 2 646.70 | 3 486.00 | 7 967.00 | 7 803.00 | 6 271.27 |
| Retained earnings | 1 698.24 | 4 226.00 | 1 464.00 | 4 907.00 | 9 107.18 |
| Profit of the financial year | 3 423.33 | 1 779.00 | 3 340.00 | 2 736.00 | 2 163.51 |
| Shareholders equity total | 7 949.77 | 9 715.00 | 12 955.00 | 15 632.00 | 17 734.46 |
| Provisions | 18.00 | 18.00 | 15.07 | ||
| Non-current loans from credit institutions | 1 155.07 | 1 108.00 | 1 044.00 | 1 000.00 | 952.31 |
| Non-current owed to group member | 8 259.00 | 7 846.00 | 8 562.00 | 6 825.56 | |
| Non-current other liabilities | - 198.00 | -27.00 | |||
| Non-current deferred tax liabilities | 198.00 | 27.00 | |||
| Non-current liabilities total | 1 155.07 | 9 367.00 | 8 890.00 | 9 562.00 | 7 777.87 |
| Current loans from credit institutions | 44.93 | 73.00 | 49.00 | 45.00 | 46.98 |
| Current trade creditors | 244.56 | 73.00 | 21.00 | 218.00 | 40.60 |
| Current owed to participating | 107.00 | 69.00 | 77.00 | 127.00 | 208.33 |
| Current owed to group member | 6 714.77 | 1 029.87 | |||
| Short-term deferred tax liabilities | 678.08 | 476.00 | 766.00 | 623.00 | 417.88 |
| Other non-interest bearing current liabilities | 12.28 | 250.00 | 38.00 | 20.00 | 14.10 |
| Accruals and deferred income | 3.50 | ||||
| Current liabilities total | 7 805.12 | 941.00 | 951.00 | 1 033.00 | 1 757.75 |
| Balance sheet total (liabilities) | 16 909.96 | 20 023.00 | 22 814.00 | 26 245.00 | 27 285.15 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.