AUTOHJÆLP - TINGHØJ BILER ApS
CVR number: 35890858
Stilbjergvej 52, Tinghøj 6800 Varde
dahvarde@hotmail.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 5 087.18 | 4 953.41 | 4 855.85 | 4 950.67 | 9 406.16 |
Employee benefit expenses | -3 155.84 | -2 761.14 | -2 077.17 | -2 226.53 | -4 854.03 |
Other operating expenses | -6.64 | ||||
Total depreciation | - 432.43 | - 122.51 | -68.68 | - 306.66 | - 273.92 |
EBIT | 1 492.28 | 2 069.76 | 2 710.00 | 2 417.49 | 4 278.22 |
Other financial income | 67.55 | 5.07 | |||
Other financial expenses | - 169.65 | - 133.79 | - 316.63 | - 544.30 | - 618.57 |
Net income from associates (fin.) | 109.99 | 388.38 | 159.99 | 327.63 | 379.40 |
Pre-tax profit | 1 432.62 | 2 324.36 | 2 553.36 | 2 881.69 | 4 044.11 |
Income taxes | - 250.10 | - 439.37 | - 641.23 | - 529.20 | - 852.66 |
Net earnings | 1 182.51 | 1 884.98 | 1 912.14 | 2 352.49 | 3 191.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 016.11 | 994.03 | 971.94 | 949.85 | 6 923.01 |
Machinery and equipment | 1 248.68 | 1 036.91 | 820.38 | 1 085.33 | 1 187.62 |
Tangible assets total | 2 264.79 | 2 030.93 | 1 792.32 | 2 035.18 | 8 110.63 |
Holdings in group member companies | 256.69 | 1 972.35 | 2 132.34 | 2 709.98 | 3 517.83 |
Other receivables | 5.40 | 5.40 | 5.40 | ||
Investments total | 256.69 | 1 972.35 | 2 137.74 | 2 715.38 | 3 523.23 |
Long term receivables total | |||||
Finished products/goods | 2 955.85 | 4 719.46 | 6 297.59 | 7 681.63 | 9 785.76 |
Inventories total | 2 955.85 | 4 719.46 | 6 297.59 | 7 681.63 | 9 785.76 |
Current trade debtors | 2 002.77 | 2 983.57 | 4 091.08 | 4 960.21 | 7 208.68 |
Current amounts owed by group member comp. | 1 164.36 | 2 322.70 | 2 497.79 | ||
Prepayments and accrued income | 371.43 | 543.69 | 848.69 | 2 277.56 | 2 712.27 |
Current other receivables | 581.14 | 149.11 | 965.11 | 3 178.11 | 3 971.66 |
Current deferred tax assets | 24.27 | 98.11 | 79.06 | 69.59 | 156.13 |
Short term receivables total | 4 143.95 | 6 097.19 | 8 481.73 | 10 485.47 | 14 048.73 |
Cash and bank deposits | 69.33 | 4.55 | 4.55 | 4.55 | 56.17 |
Cash and cash equivalents | 69.33 | 4.55 | 4.55 | 4.55 | 56.17 |
Balance sheet total (assets) | 9 690.61 | 14 824.49 | 18 713.93 | 22 922.21 | 35 524.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Asset revaluation reserve | 2 470.88 | ||||
Other reserves | 157.40 | 1 873.06 | 2 033.05 | 1 033.41 | 1 841.27 |
Retained earnings | 3 267.57 | 4 061.70 | 5 786.69 | 8 698.47 | 10 671.56 |
Profit of the financial year | 1 182.51 | 1 884.98 | 1 912.14 | 2 352.49 | 3 191.45 |
Shareholders equity total | 4 657.49 | 7 869.75 | 9 781.89 | 12 134.38 | 18 225.16 |
Provisions | 73.99 | 133.59 | 208.98 | 590.51 | 1 362.92 |
Non-current loans from credit institutions | 1 120.50 | 979.16 | 1 656.24 | 1 890.85 | 4 251.47 |
Non-current liabilities total | 1 120.50 | 979.16 | 1 656.24 | 1 890.85 | 4 251.47 |
Current loans from credit institutions | 809.49 | 1 946.65 | 4 258.80 | 5 282.57 | |
Current trade creditors | 850.46 | 619.21 | 847.39 | 2 147.64 | 1 813.88 |
Current owed to participating | 105.26 | 47.87 | 7.31 | 50.41 | 23.31 |
Current owed to group member | 1 049.28 | 1 197.40 | 1 386.85 | 405.75 | 1 711.37 |
Short-term deferred tax liabilities | 182.62 | 401.07 | 554.76 | 142.44 | 707.31 |
Other non-interest bearing current liabilities | 1 651.01 | 2 766.95 | 2 323.87 | 1 301.43 | 2 146.56 |
Current liabilities total | 3 838.63 | 5 841.99 | 7 066.82 | 8 306.46 | 11 684.98 |
Balance sheet total (liabilities) | 9 690.61 | 14 824.49 | 18 713.93 | 22 922.21 | 35 524.53 |
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.