Combi-Therm Consumer A/S — Credit Rating and Financial Key Figures
CVR number: 39353490
Fjordvej 21, Randers By 8930 Randers NØ
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 779.64 | 8 372.19 | 8 008.83 | 6 906.87 | 9 532.48 |
| Employee benefit expenses | -4 651.53 | -4 876.83 | -5 515.61 | -5 663.46 | -6 022.70 |
| Total depreciation | - 757.80 | - 584.00 | - 234.69 | - 211.86 | - 424.93 |
| EBIT | 2 370.31 | 2 911.36 | 2 258.53 | 1 031.55 | 3 084.84 |
| Other financial income | 62.86 | 2.07 | 19.22 | 40.20 | |
| Other financial expenses | -89.52 | - 126.58 | - 232.35 | - 314.29 | - 136.66 |
| Pre-tax profit | 2 343.65 | 2 784.78 | 2 028.25 | 736.49 | 2 988.38 |
| Income taxes | - 516.19 | - 610.28 | - 433.73 | - 160.43 | - 655.43 |
| Net earnings | 1 827.46 | 2 174.50 | 1 594.52 | 576.06 | 2 332.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 824.25 | 752.84 | 616.48 | 464.89 | 4 599.57 |
| Machinery and equipment | 408.61 | 180.51 | 120.24 | 59.98 | 283.92 |
| Advance payments and construction in progress | 255.00 | 369.39 | 255.00 | ||
| Tangible assets total | 1 232.86 | 933.35 | 991.73 | 894.26 | 5 138.49 |
| Other receivables | 357.80 | 357.80 | 367.45 | 367.45 | 399.00 |
| Investments total | 357.80 | 357.80 | 367.45 | 367.45 | 399.00 |
| Long term receivables total | |||||
| Raw materials and consumables | 2 462.23 | 2 499.74 | 3 170.63 | 3 483.46 | 2 685.48 |
| Finished products/goods | 1 481.51 | 1 214.69 | 631.97 | 855.42 | 1 416.15 |
| Inventories total | 3 943.74 | 3 714.43 | 3 802.60 | 4 338.88 | 4 101.63 |
| Current trade debtors | 5 075.20 | 5 733.17 | 6 734.21 | 5 429.19 | 6 268.49 |
| Current amounts owed by group member comp. | 1 602.17 | 41.26 | |||
| Prepayments and accrued income | 13.01 | 33.52 | 28.58 | 16.74 | |
| Current other receivables | 240.81 | 258.22 | 191.88 | 152.84 | 121.17 |
| Current deferred tax assets | 25.34 | 48.07 | 18.86 | ||
| Short term receivables total | 6 931.20 | 6 050.25 | 7 002.74 | 5 600.89 | 6 447.67 |
| Cash and bank deposits | 1 811.55 | 486.06 | 1 470.06 | 2 227.40 | 987.74 |
| Cash and cash equivalents | 1 811.55 | 486.06 | 1 470.06 | 2 227.40 | 987.74 |
| Balance sheet total (assets) | 14 277.15 | 11 541.88 | 13 634.57 | 13 428.89 | 17 074.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 5 000.00 | 2 000.00 | 1 000.00 | 1 500.00 | |
| Retained earnings | 3 824.26 | 3 651.72 | 5 826.22 | 6 420.73 | 5 496.79 |
| Profit of the financial year | 1 827.46 | 2 174.50 | 1 594.52 | 576.06 | 2 332.96 |
| Shareholders equity total | 11 151.72 | 8 326.22 | 7 920.73 | 8 496.79 | 9 829.75 |
| Provisions | 17.09 | 18.79 | |||
| Non-current leasing loans | 3 393.80 | ||||
| Non-current other liabilities | 417.38 | 491.31 | 428.32 | ||
| Non-current deferred tax liabilities | 443.31 | 457.05 | |||
| Non-current liabilities total | 417.38 | 491.31 | 428.32 | 443.31 | 3 850.85 |
| Current loans from credit institutions | 67.08 | 580.00 | |||
| Current trade creditors | 1 204.16 | 1 099.24 | 1 956.41 | 2 219.43 | 2 033.53 |
| Current owed to group member | 208.02 | 938.74 | 2 637.11 | 1 550.55 | 182.13 |
| Short-term deferred tax liabilities | 598.11 | 234.72 | 161.48 | 178.00 | |
| Other non-interest bearing current liabilities | 680.68 | 451.65 | 624.92 | 550.67 | 401.48 |
| Accruals and deferred income | 6.66 | ||||
| Current liabilities total | 2 690.96 | 2 724.36 | 5 285.52 | 4 488.79 | 3 375.14 |
| Balance sheet total (liabilities) | 14 277.15 | 11 541.88 | 13 634.57 | 13 428.89 | 17 074.53 |
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.