TERNDRUP ERHVERVSCENTER ApS
CVR number: 35402551
Hadsundvej 56, Vester Korup 9575 Terndrup
po@nordjyskelogalarm.dk
tel: 22304900
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 101.54 | 128.60 | 125.80 | 138.67 | 272.69 |
| Total depreciation | -48.00 | -65.85 | -83.76 | -88.14 | -85.25 |
| EBIT | 53.54 | 62.75 | 42.04 | 50.53 | 187.44 |
| Other financial expenses | -27.64 | -28.62 | -27.89 | -35.05 | -54.01 |
| Pre-tax profit | 25.91 | 34.13 | 14.14 | 15.48 | 133.43 |
| Income taxes | -5.95 | -7.67 | -3.11 | -3.41 | -47.23 |
| Net earnings | 19.96 | 26.46 | 11.03 | 12.08 | 86.20 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 793.70 | 3 316.79 | 3 684.92 | 3 674.41 | 3 673.97 |
| Machinery and equipment | 13.53 | 21.57 | 28.53 | 18.04 | 11.80 |
| Tangible assets total | 2 807.24 | 3 338.36 | 3 713.45 | 3 692.45 | 3 685.78 |
| Other receivables | -0.00 | ||||
| Investments total | -0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11.85 | ||||
| Current other receivables | 37.85 | 4.81 | |||
| Short term receivables total | 11.85 | 37.85 | 4.81 | ||
| Cash and bank deposits | 13.12 | 14.70 | 22.12 | 35.70 | |
| Cash and cash equivalents | 13.12 | 14.70 | 22.12 | 35.70 | |
| Balance sheet total (assets) | 2 832.21 | 3 376.20 | 3 728.15 | 3 714.58 | 3 726.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Asset revaluation reserve | 661.11 | 647.85 | 634.58 | 621.32 | 608.06 |
| Retained earnings | - 308.61 | - 275.39 | - 235.67 | - 211.38 | - 186.04 |
| Profit of the financial year | 19.96 | 26.46 | 11.03 | 12.08 | 86.20 |
| Shareholders equity total | 452.45 | 478.91 | 489.95 | 502.02 | 588.22 |
| Provisions | 221.12 | 228.79 | 231.91 | 235.31 | 282.54 |
| Non-current loans from credit institutions | 1 852.63 | 1 742.93 | 1 633.13 | 1 539.72 | 1 440.84 |
| Non-current liabilities total | 1 852.63 | 1 742.93 | 1 633.13 | 1 539.72 | 1 440.84 |
| Current loans from credit institutions | 110.00 | 110.90 | 110.00 | 97.02 | 98.88 |
| Advances received | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| Current trade creditors | 8.00 | 68.95 | 10.00 | 10.00 | 10.00 |
| Current owed to group member | 150.00 | 715.72 | 1 207.55 | 1 295.81 | 1 275.81 |
| Other non-interest bearing current liabilities | 8.01 | 15.63 | 4.70 | ||
| Current liabilities total | 306.01 | 925.57 | 1 373.17 | 1 437.52 | 1 414.69 |
| Balance sheet total (liabilities) | 2 832.21 | 3 376.20 | 3 728.15 | 3 714.58 | 3 726.29 |
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.