TrueCommerce Denmark ApS
CVR number: 33776349
Banevænget 13, 3460 Birkerød
regnskab@truecommerce.com
tel: 45821600
https://www.truecommerce.com/dk-da/
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 98.92 | 104.85 | 110.16 | 116.25 | 126.79 |
Purchases during the financial year | -7.34 | -11.03 | -9.52 | -11.46 | -11.71 |
External services | -16.09 | -13.45 | -22.46 | -19.06 | -15.72 |
Gross profit | 75.49 | 80.37 | 78.18 | 85.74 | 99.36 |
Employee benefit expenses | -50.32 | -50.44 | -52.73 | -61.83 | -58.48 |
Total depreciation | -2.42 | -2.32 | -1.87 | -1.93 | -1.75 |
EBIT | 22.74 | 27.61 | 23.58 | 21.98 | 39.12 |
Other financial income | 1.40 | 1.45 | 0.01 | 1.98 | |
Other financial expenses | -0.53 | -0.13 | -2.70 | -0.46 | -0.04 |
Net income from associates (fin.) | 15.73 | ||||
Pre-tax profit | 22.21 | 44.61 | 22.33 | 21.53 | 41.06 |
Income taxes | -1.93 | -6.41 | -4.75 | -4.96 | -6.14 |
Net earnings | 20.28 | 38.19 | 17.58 | 16.57 | 34.93 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 0.88 | 0.34 | 0.10 | 0.08 | 0.37 |
Goodwill | 0.46 | 0.44 | 0.39 | 0.34 | 0.28 |
Intangible assets total | 1.34 | 0.79 | 0.49 | 0.42 | 0.65 |
Machinery and equipment | 2.22 | 2.18 | 3.89 | 2.16 | 0.77 |
Tangible assets total | 2.22 | 2.18 | 3.89 | 2.16 | 0.77 |
Holdings in group member companies | 15.73 | 15.73 | 15.73 | 15.73 | |
Other receivables | 0.94 | 1.12 | 1.11 | 1.11 | 0.81 |
Investments total | 0.94 | 16.85 | 16.83 | 16.83 | 16.54 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 23.39 | 22.16 | 27.16 | 29.59 | 36.07 |
Current amounts owed by group member comp. | 115.76 | 154.48 | 241.71 | 48.50 | 53.96 |
Prepayments and accrued income | 1.39 | 1.25 | 2.32 | 1.61 | 0.73 |
Current other receivables | 0.12 | 0.16 | 0.17 | 0.02 | 0.39 |
Short term receivables total | 140.66 | 178.06 | 271.35 | 79.72 | 91.15 |
Cash and bank deposits | 8.18 | 10.30 | 11.86 | 10.62 | 8.01 |
Cash and cash equivalents | 8.18 | 10.30 | 11.86 | 10.62 | 8.01 |
Balance sheet total (assets) | 153.34 | 208.17 | 304.42 | 109.74 | 117.13 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
Shares repurchased | 150.00 | ||||
Other reserves | - 150.00 | ||||
Retained earnings | 54.91 | 75.19 | 113.39 | -19.03 | -2.46 |
Profit of the financial year | 20.28 | 38.19 | 17.58 | 16.57 | 34.93 |
Shareholders equity total | 81.19 | 119.39 | 136.97 | 3.54 | 38.46 |
Provisions | 0.64 | ||||
Non-current advances received | 0.53 | 0.37 | 0.43 | 4.37 | |
Non-current accruals and deferred income | 0.27 | ||||
Non-current liabilities total | 0.27 | 0.53 | 0.37 | 0.43 | 4.37 |
Advances received | 13.86 | 15.27 | 15.31 | 16.01 | 17.65 |
Current trade creditors | 1.52 | 2.51 | 3.14 | 1.64 | 2.42 |
Current owed to group member | 38.44 | 49.82 | 130.91 | 70.42 | 34.63 |
Short-term deferred tax liabilities | 4.75 | 4.96 | 5.50 | ||
Other non-interest bearing current liabilities | 17.41 | 20.28 | 12.81 | 12.74 | 13.45 |
Accruals and deferred income | 0.66 | 0.38 | 0.17 | ||
Current liabilities total | 71.88 | 88.26 | 167.09 | 105.77 | 73.65 |
Balance sheet total (liabilities) | 153.34 | 208.17 | 304.42 | 109.74 | 117.13 |
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.