TIMA A/S
CVR number: 15516097
Ryttermarken 10, 3520 Farum
info@tima.dk
tel: 36771630
www.tima.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 781.97 | 7 025.84 | 7 871.17 | 8 947.07 | 8 976.57 |
| Employee benefit expenses | -4 230.62 | -4 192.36 | -4 311.26 | -4 497.37 | -4 665.90 |
| Other operating expenses | -1.93 | ||||
| Total depreciation | - 187.54 | - 186.72 | - 259.19 | - 269.72 | - 200.21 |
| EBIT | 1 363.81 | 2 646.76 | 3 300.73 | 4 178.04 | 4 110.46 |
| Other financial income | 155.87 | 119.64 | 83.93 | 88.63 | 84.14 |
| Other financial expenses | - 254.95 | - 193.88 | - 142.20 | -97.55 | - 631.52 |
| Pre-tax profit | 1 264.74 | 2 572.52 | 3 242.45 | 4 169.12 | 3 563.08 |
| Income taxes | - 332.48 | - 520.71 | - 709.58 | - 907.14 | - 798.12 |
| Net earnings | 932.26 | 2 051.81 | 2 532.88 | 3 261.98 | 2 764.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 25.46 | ||||
| Intangible rights | 137.89 | 136.66 | 131.34 | 85.80 | |
| Intangible assets total | 25.46 | 137.89 | 136.66 | 131.34 | 85.80 |
| Machinery and equipment | 347.57 | 902.85 | 750.96 | 578.76 | 460.85 |
| Tangible assets total | 347.57 | 902.85 | 750.96 | 578.76 | 460.85 |
| Other receivables | 264.69 | 268.66 | 272.69 | 279.77 | 288.16 |
| Investments total | 264.69 | 268.66 | 272.69 | 279.77 | 288.16 |
| Non-current loans receivable | 5.36 | 5.44 | |||
| Long term receivables total | 5.36 | 5.44 | |||
| Finished products/goods | 13 262.55 | 9 498.36 | 9 375.81 | 19 703.88 | 25 227.46 |
| Inventories total | 13 262.55 | 9 498.36 | 9 375.81 | 19 703.88 | 25 227.46 |
| Current trade debtors | 2 498.59 | 3 967.37 | 3 186.86 | 2 219.70 | 1 853.00 |
| Current amounts owed by group member comp. | 58.82 | 116.53 | |||
| Prepayments and accrued income | 11.79 | 23.64 | 246.15 | 52.28 | 98.29 |
| Current other receivables | 0.60 | 1.67 | 5.61 | 367.05 | 5.61 |
| Short term receivables total | 2 569.80 | 3 992.69 | 3 555.14 | 2 639.03 | 1 956.89 |
| Cash and bank deposits | 346.63 | 4 345.62 | 3 686.50 | 572.81 | 261.23 |
| Cash and cash equivalents | 346.63 | 4 345.62 | 3 686.50 | 572.81 | 261.23 |
| Balance sheet total (assets) | 16 822.06 | 19 151.50 | 17 777.76 | 23 905.60 | 28 280.40 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 111.44 | 1 111.44 | 1 111.44 | 1 111.44 | 1 111.44 |
| Shares repurchased | 800.00 | 750.00 | 1 500.00 | 2 500.00 | 2 500.00 |
| Other reserves | -58.28 | ||||
| Retained earnings | 4 513.06 | 4 721.69 | 5 272.68 | 5 305.55 | 6 067.54 |
| Profit of the financial year | 932.26 | 2 051.81 | 2 532.88 | 3 261.98 | 2 764.96 |
| Shareholders equity total | 7 356.77 | 8 634.95 | 10 417.00 | 12 120.70 | 12 443.94 |
| Provisions | 36.97 | 58.86 | 60.78 | 76.36 | 61.26 |
| Non-current owed to group member | 1 184.44 | ||||
| Non-current other liabilities | 110.77 | ||||
| Non-current liabilities total | 110.77 | 1 184.44 | |||
| Current loans from credit institutions | 1 977.94 | 56.88 | 44.02 | 53.03 | 10 065.52 |
| Current trade creditors | 3 405.36 | 2 565.26 | 3 591.14 | 7 786.45 | 1 359.03 |
| Current owed to group member | 80.00 | 264.14 | 372.03 | ||
| Short-term deferred tax liabilities | 236.90 | 504.34 | 707.65 | 902.07 | 802.71 |
| Other non-interest bearing current liabilities | 3 617.36 | 7 067.07 | 2 957.16 | 2 594.96 | 2 363.50 |
| Current liabilities total | 9 317.56 | 10 457.69 | 7 299.97 | 11 708.54 | 14 590.76 |
| Balance sheet total (liabilities) | 16 822.06 | 19 151.50 | 17 777.76 | 23 905.60 | 28 280.40 |
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.