Torsmark ApS — Credit Rating and Financial Key Figures
CVR number: 34222150
Torsmarken 5 A, Torsmark 7860 Spøttrup
just@torsmark.dk
tel: 97531109
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 143.02 | 2 139.63 | 3 554.71 | 4 709.54 | 10 068.27 |
Costs of management | - 130.93 | ||||
Employee benefit expenses | -2.21 | -1 071.10 | -2 847.21 | -2 879.72 | |
Other operating expenses | - 600.00 | ||||
Total depreciation | -1 318.61 | -1 819.32 | -1 525.23 | -1 379.53 | |
EBIT | 12.09 | 818.81 | 664.30 | 337.10 | 5 809.01 |
Other financial income | 47.16 | 4.41 | 0.09 | 16.08 | 52.13 |
Other financial expenses | -96.80 | -24.69 | -98.86 | - 144.32 | - 256.06 |
Net income from associates (fin.) | 803.68 | 672.12 | 2 416.44 | 889.19 | 55.32 |
Pre-tax profit | 166.13 | 1 470.65 | 2 981.96 | 1 098.04 | 5 660.40 |
Income taxes | 140.00 | - 176.00 | -90.21 | -34.34 | -1 233.01 |
Net earnings | 306.13 | 1 294.65 | 2 891.75 | 1 063.70 | 4 427.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 5 869.39 | 5 558.13 | 9 241.12 | 8 134.61 | 8 892.83 |
Tangible assets total | 5 869.39 | 5 558.13 | 9 241.12 | 8 134.61 | 8 892.83 |
Holdings in group member companies | 853.67 | 722.12 | 3 138.56 | 2 027.74 | 1 083.06 |
Investments total | 853.67 | 722.12 | 3 138.56 | 2 027.74 | 1 083.06 |
Non-current loans receivable | 448.35 | 457.86 | 538.14 | 473.79 | 632.12 |
Long term receivables total | 448.35 | 457.86 | 538.14 | 473.79 | 632.12 |
Semifinished products | 169.65 | 374.00 | 508.10 | 740.00 | 768.13 |
Raw materials and consumables | 850.00 | 700.00 | 1 100.00 | 800.00 | |
Finished products/goods | 2 651.60 | 1 242.00 | 6 550.00 | 11 427.00 | 10 361.50 |
Inventories total | 2 821.25 | 2 466.00 | 7 758.10 | 13 267.00 | 11 929.64 |
Current trade debtors | 11.62 | 599.19 | 10.00 | 1 945.67 | |
Current amounts owed by group member comp. | 2 894.80 | 2 198.68 | 21.14 | 395.14 | |
Current owed by particip. interest comp. | 1 827.90 | ||||
Prepayments and accrued income | 112.94 | ||||
Current other receivables | 10.00 | 141.24 | 1 135.00 | 4 023.00 | |
Current deferred tax assets | 400.00 | 2.00 | |||
Short term receivables total | 3 316.42 | 2 799.86 | 162.37 | 1 540.14 | 7 909.51 |
Cash and bank deposits | 4 485.21 | 1 477.94 | 1 425.79 | 5 222.69 | 5 191.02 |
Cash and cash equivalents | 4 485.21 | 1 477.94 | 1 425.79 | 5 222.69 | 5 191.02 |
Balance sheet total (assets) | 17 794.30 | 13 481.91 | 22 264.08 | 30 665.98 | 35 638.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 2 000.00 | 1 000.00 | 1 850.00 | ||
Other reserves | 803.68 | 672.12 | 3 088.56 | 1 977.74 | 1 033.06 |
Retained earnings | 2 139.95 | 2 577.63 | - 544.16 | 2 458.41 | 2 616.79 |
Profit of the financial year | 306.13 | 1 294.65 | 2 891.75 | 1 063.70 | 4 427.39 |
Shareholders equity total | 3 329.75 | 4 624.40 | 7 516.15 | 6 579.85 | 10 007.23 |
Provisions | 273.00 | 449.00 | 1 445.00 | 2 072.00 | 3 161.00 |
Non-current loans from credit institutions | 1 339.62 | 850.72 | 357.57 | ||
Non-current liabilities total | 1 339.62 | 850.72 | 357.57 | ||
Current loans from credit institutions | 504.00 | 497.00 | 480.00 | 336.27 | |
Current trade creditors | 275.43 | 65.28 | 1 020.96 | 1 684.16 | 2 971.81 |
Current owed to participating | 11 194.61 | ||||
Current owed to group member | 6 382.50 | 10 888.35 | 19 081.00 | 1 317.39 | |
Other non-interest bearing current liabilities | 877.89 | 613.02 | 556.04 | 912.69 | 18 180.73 |
Current liabilities total | 12 851.93 | 7 557.79 | 12 945.36 | 22 014.13 | 22 469.93 |
Balance sheet total (liabilities) | 17 794.30 | 13 481.91 | 22 264.08 | 30 665.98 | 35 638.17 |
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.