troels denmark A/S — Credit Rating and Financial Key Figures
CVR number: 69784828
Vestergade 31, 9632 Møldrup
troels@troelsdenmark.dk
tel: 97581300
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 701.09 | 13 697.12 | 4 044.04 | 471.87 | -1 232.13 |
| Employee benefit expenses | -2 296.14 | -2 909.22 | -2 596.11 | -4 076.53 | -3 259.85 |
| Total depreciation | -13.57 | -13.57 | -13.57 | -13.57 | -30.22 |
| EBIT | 5 391.38 | 10 774.33 | 1 434.37 | -3 618.23 | -4 522.20 |
| Other financial income | 616.40 | 150.00 | 1 182.71 | 1 980.88 | |
| Other financial expenses | -67.28 | - 975.21 | -1 386.86 | -9 772.89 | -4 269.34 |
| Reduction non-current investment assets | -9 569.64 | ||||
| Net income from associates (fin.) | 1 864.55 | 557.09 | -12 631.09 | 4 947.09 | 128.38 |
| Pre-tax profit | 7 805.06 | 10 356.21 | -22 003.23 | -7 261.32 | -6 682.28 |
| Income taxes | -1 307.78 | -2 156.64 | 1 458.50 | 2 129.50 | - 306.60 |
| Net earnings | 6 497.28 | 8 199.56 | -20 544.73 | -5 131.82 | -6 988.88 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 50.00 | 33.33 | |||
| Intangible assets total | 50.00 | 33.33 | |||
| Land and waters | 372.75 | 359.19 | 345.62 | 332.05 | 318.49 |
| Tangible assets total | 372.75 | 359.19 | 345.62 | 332.05 | 318.49 |
| Holdings in group member companies | 5 063.73 | 6 056.32 | 6 543.90 | 5 576.85 | 5 075.42 |
| Participating interests | 3 712.38 | 6 471.49 | |||
| Investments total | 8 776.11 | 12 527.82 | 6 543.90 | 5 576.85 | 5 075.42 |
| Long term receivables total | |||||
| Finished products/goods | 25.00 | 303.99 | 250.00 | 395.00 | 404.35 |
| Inventories total | 25.00 | 303.99 | 250.00 | 395.00 | 404.35 |
| Current trade debtors | 9 818.34 | 9 632.21 | 9 062.85 | 9 329.01 | 9 027.37 |
| Current amounts owed by group member comp. | 7 426.46 | 6 536.67 | 3 337.39 | 4 054.68 | |
| Current owed by particip. interest comp. | 2 900.92 | 8 472.79 | |||
| Prepayments and accrued income | 104.87 | 102.87 | 127.87 | 110.00 | 110.00 |
| Current other receivables | 50.00 | 69.96 | 95.54 | 36.06 | 2 124.39 |
| Current deferred tax assets | 1 430.50 | 3 560.00 | 3 260.00 | ||
| Short term receivables total | 20 300.60 | 24 814.51 | 14 054.16 | 17 089.75 | 14 521.76 |
| Cash and bank deposits | 3 964.86 | 1 961.65 | 1 275.86 | 1 830.31 | 595.22 |
| Cash and cash equivalents | 3 964.86 | 1 961.65 | 1 275.86 | 1 830.31 | 595.22 |
| Balance sheet total (assets) | 33 439.32 | 39 967.15 | 22 469.53 | 25 273.96 | 20 948.56 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 10 000.00 | ||||
| Other reserves | 3 129.29 | 2 845.22 | -44.27 | 348.34 | 3 578.80 |
| Retained earnings | 6 044.78 | 2 687.43 | 23 923.65 | 8 378.92 | 53.40 |
| Profit of the financial year | 6 497.28 | 8 199.56 | -20 544.73 | -5 131.82 | -6 988.88 |
| Shareholders equity total | 16 671.36 | 24 732.21 | 4 334.65 | 4 595.43 | -2 356.68 |
| Provisions | 31.00 | 28.00 | |||
| Non-current loans from credit institutions | 135.70 | 89.00 | 45.65 | ||
| Non-current deferred tax liabilities | 128.38 | ||||
| Non-current liabilities total | 264.08 | 89.00 | 45.65 | ||
| Current loans from credit institutions | 1 483.64 | 3 025.36 | 7 818.11 | 10 937.31 | 11 392.36 |
| Current trade creditors | 3 101.93 | 3 313.45 | 1 926.93 | 2 493.65 | 2 362.37 |
| Current owed to participating | 516.63 | 217.89 | 184.73 | 198.15 | |
| Current owed to group member | 2 117.99 | 474.67 | 3 968.70 | 3 526.98 | 5 614.28 |
| Short-term deferred tax liabilities | 1 867.07 | 3 469.93 | 2 162.15 | ||
| Other non-interest bearing current liabilities | 7 385.63 | 4 616.64 | 2 028.60 | 3 522.44 | 3 936.24 |
| Current liabilities total | 16 472.88 | 15 117.94 | 18 089.22 | 20 678.53 | 23 305.25 |
| Balance sheet total (liabilities) | 33 439.32 | 39 967.15 | 22 469.53 | 25 273.96 | 20 948.56 |
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.