A 10 TÆPPER A/S — Credit Rating and Financial Key Figures
CVR number: 10156122
Hesselly 6, 6000 Kolding
tel: 75502900
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 211.69 | 13 832.76 | 16 852.41 | 16 227.69 | 17 870.57 |
| Employee benefit expenses | -10 578.92 | -11 946.01 | -13 507.79 | -13 762.80 | -15 052.48 |
| Other operating expenses | -39.21 | -31.93 | |||
| Total depreciation | - 773.93 | - 799.71 | -1 021.06 | - 904.93 | - 820.26 |
| EBIT | 3 819.63 | 1 087.05 | 2 323.55 | 1 559.96 | 1 965.90 |
| Other financial income | 334.63 | 392.48 | 343.49 | 274.25 | 233.59 |
| Other financial expenses | - 369.85 | - 315.28 | - 388.77 | - 289.03 | - 584.47 |
| Pre-tax profit | 3 784.41 | 1 164.25 | 2 278.27 | 1 545.17 | 1 615.02 |
| Income taxes | - 810.75 | - 299.83 | - 352.74 | - 311.81 | - 341.24 |
| Net earnings | 2 973.66 | 864.42 | 1 925.53 | 1 233.36 | 1 273.78 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 2 818.45 | 3 357.97 | 2 577.46 | 2 424.60 | 3 743.99 |
| Tangible assets total | 2 818.45 | 3 357.97 | 2 577.46 | 2 424.60 | 3 743.99 |
| Other receivables | 82.35 | ||||
| Investments total | 82.35 | ||||
| Non-current loans receivable | 1 267.87 | 1 450.21 | 1 539.59 | 1 777.17 | 2 022.40 |
| Long term receivables total | 1 267.87 | 1 450.21 | 1 539.59 | 1 777.17 | 2 022.40 |
| Raw materials and consumables | 880.69 | 962.46 | 1 155.84 | 1 632.14 | 1 477.80 |
| Inventories total | 880.69 | 962.46 | 1 155.84 | 1 632.14 | 1 477.80 |
| Current trade debtors | 12 677.59 | 16 248.77 | 15 491.18 | 15 943.76 | 11 722.68 |
| Current amounts owed by group member comp. | 4.24 | 44.38 | |||
| Prepayments and accrued income | 124.72 | 148.36 | 165.59 | 98.10 | 296.26 |
| Current other receivables | 4 064.25 | 3 463.06 | 1 803.39 | 4 209.69 | 4 119.23 |
| Current deferred tax assets | 19.47 | ||||
| Short term receivables total | 16 866.56 | 19 860.18 | 17 479.64 | 20 255.79 | 16 182.56 |
| Cash and bank deposits | 3.04 | 3.04 | 0.65 | ||
| Cash and cash equivalents | 3.04 | 3.04 | 0.65 | ||
| Balance sheet total (assets) | 21 918.97 | 25 633.87 | 22 753.18 | 26 089.70 | 23 426.74 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Asset revaluation reserve | 1 241.24 | 1 383.94 | 1 473.32 | 1 704.90 | 1 950.13 |
| Shares repurchased | 1 000.00 | 2 000.00 | 1 230.00 | 1 270.00 | |
| Retained earnings | 2 538.45 | 5 369.41 | 4 144.45 | 4 608.40 | 4 326.53 |
| Profit of the financial year | 2 973.66 | 864.42 | 1 925.53 | 1 233.36 | 1 273.78 |
| Shareholders equity total | 8 253.35 | 8 117.77 | 10 043.30 | 9 276.66 | 9 320.44 |
| Provisions | 1 052.87 | 1 224.37 | 1 596.58 | 965.67 | 996.75 |
| Non-current loans from credit institutions | 1 079.06 | 551.70 | 107.32 | 421.00 | 2 490.20 |
| Non-current liabilities total | 1 079.06 | 551.70 | 107.32 | 421.00 | 2 490.20 |
| Current loans from credit institutions | 1 813.15 | 3 572.62 | 3 765.92 | 3 892.11 | 3 167.78 |
| Advances received | 1 696.42 | 1 488.16 | 774.53 | 2 956.24 | 1 353.13 |
| Current trade creditors | 4 095.52 | 5 958.19 | 3 831.10 | 4 761.41 | 3 096.11 |
| Current owed to group member | 36.12 | 552.83 | 142.69 | ||
| Short-term deferred tax liabilities | 75.58 | 133.84 | 942.72 | 310.16 | |
| Other non-interest bearing current liabilities | 3 815.98 | 4 031.36 | 2 491.74 | 2 873.88 | 2 692.17 |
| Accruals and deferred income | 0.92 | 3.01 | |||
| Current liabilities total | 11 533.69 | 15 740.02 | 11 005.97 | 15 426.36 | 10 619.35 |
| Balance sheet total (liabilities) | 21 918.97 | 25 633.87 | 22 753.18 | 26 089.70 | 23 426.74 |
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.