DALMATIC TNV A/S — Credit Rating and Financial Key Figures
CVR number: 66426114
Lægårdsvej 9 A, 8520 Lystrup
tel: 86220352
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 11 340.54 | 8 442.73 | 12 824.73 | 14 210.10 | 13 018.57 |
Costs of management | -4 406.30 | -4 713.05 | -4 597.57 | -4 834.42 | -5 056.96 |
Costs of distribution | -1 335.65 | -1 014.64 | -1 797.11 | -2 107.56 | -3 583.24 |
EBIT | 5 598.59 | 2 715.04 | 6 430.06 | 7 268.11 | 4 378.37 |
Other financial income | 1 002.11 | 754.47 | 729.19 | 666.72 | 345.91 |
Other financial expenses | -1 192.71 | -1 091.33 | - 882.32 | - 934.23 | - 942.67 |
Pre-tax profit | 5 407.99 | 2 378.18 | 6 276.92 | 7 000.59 | 3 781.60 |
Income taxes | -1 138.64 | - 447.31 | -1 294.22 | -1 547.62 | - 829.42 |
Net earnings | 4 269.35 | 1 930.88 | 4 982.70 | 5 452.97 | 2 952.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 5 990.77 | 6 644.27 | 7 706.65 | 8 446.70 | 9 202.03 |
Intangible rights | 3 200.00 | 2 800.00 | 2 400.00 | 2 000.00 | 1 600.00 |
Intangible assets total | 9 190.77 | 9 444.27 | 10 106.65 | 10 446.70 | 10 802.03 |
Buildings | 80.03 | 54.41 | 28.80 | 39.73 | 20.43 |
Machinery and equipment | 176.85 | 470.78 | 444.96 | 401.31 | 435.49 |
Tangible assets total | 256.88 | 525.20 | 473.76 | 441.04 | 455.92 |
Other receivables | 806.96 | 1 056.96 | 1 056.96 | 1 056.96 | 1 056.96 |
Investments total | 806.96 | 1 056.96 | 1 056.96 | 1 056.96 | 1 056.96 |
Long term receivables total | |||||
Semifinished products | 19.54 | ||||
Raw materials and consumables | 9 531.09 | 10 314.92 | 16 913.93 | 19 940.63 | 18 859.42 |
Inventories total | 9 550.63 | 10 314.92 | 16 913.93 | 19 940.63 | 18 859.42 |
Current trade debtors | 7 492.89 | 6 199.97 | 7 076.13 | 5 958.67 | 9 240.53 |
Current amounts owed by group member comp. | 12 014.68 | 12 147.69 | 13 305.22 | 6 449.78 | |
Prepayments and accrued income | 1 036.03 | 1 988.53 | 2 505.55 | 2 625.32 | 2 516.86 |
Current other receivables | 38.91 | 136.21 | 343.03 | 35.00 | 541.31 |
Short term receivables total | 20 582.51 | 20 472.41 | 23 229.93 | 15 068.77 | 12 298.69 |
Other current investments | 26.63 | 34.76 | 36.18 | 141.74 | 455.28 |
Cash and bank deposits | 41.70 | 142.87 | 953.50 | 233.57 | 70.81 |
Cash and cash equivalents | 68.34 | 177.63 | 989.68 | 375.32 | 526.09 |
Balance sheet total (assets) | 40 456.10 | 41 991.38 | 52 770.92 | 47 329.42 | 43 999.12 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 | 2 500.00 |
Shares repurchased | 7 000.00 | 7 000.00 | |||
Other reserves | 3 426.74 | 4 053.90 | 4 899.23 | -1 522.11 | -1 088.95 |
Retained earnings | 6 644.46 | 10 286.65 | 11 372.20 | 8 776.24 | 6 796.06 |
Profit of the financial year | 4 269.35 | 1 930.88 | 4 982.70 | 5 452.97 | 2 952.18 |
Shareholders equity total | 16 840.55 | 18 771.43 | 23 754.13 | 22 207.11 | 18 159.29 |
Provisions | 1 335.55 | 1 536.69 | 1 812.75 | 2 016.35 | 2 225.32 |
Non-current other liabilities | 782.58 | 496.45 | |||
Non-current deferred tax liabilities | 514.12 | 526.80 | |||
Non-current liabilities total | 782.58 | 496.45 | 514.12 | 526.80 | |
Current loans from credit institutions | 11 698.51 | 9 922.25 | 10 590.83 | 5 357.70 | 7 284.17 |
Advances received | 1 470.67 | 964.86 | 3 736.65 | 3 810.18 | 4 009.85 |
Current trade creditors | 6 273.23 | 8 239.24 | 9 556.52 | 10 741.07 | 9 588.65 |
Current owed to group member | 648.28 | ||||
Short-term deferred tax liabilities | 1 035.63 | 246.16 | 1 017.67 | 1 343.06 | 611.76 |
Other non-interest bearing current liabilities | 1 801.95 | 1 528.17 | 1 805.91 | 1 339.82 | 945.00 |
Current liabilities total | 22 279.99 | 20 900.67 | 26 707.58 | 22 591.83 | 23 087.71 |
Balance sheet total (liabilities) | 40 456.10 | 41 991.38 | 52 770.92 | 47 329.42 | 43 999.12 |
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.