THOMAS INTERNATIONAL DANMARK A/S
CVR number: 17155180
Kirke Værløsevej 20, 3500 Værløse
tel: 44491019
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 932.33 | 8 005.17 | 10 492.58 | 10 897.19 | 10 630.93 |
| Employee benefit expenses | -6 009.59 | -5 394.50 | -6 561.55 | -6 847.16 | -6 535.41 |
| Total depreciation | -23.59 | -21.30 | -10.98 | -5.87 | -4.39 |
| EBIT | 3 899.15 | 2 589.37 | 3 920.04 | 4 044.16 | 4 091.12 |
| Other financial income | 357.34 | 94.92 | 2.99 | 6.37 | |
| Other financial expenses | -78.78 | -69.04 | -53.44 | -57.39 | -13.24 |
| Pre-tax profit | 4 177.71 | 2 615.24 | 3 869.60 | 3 986.76 | 4 084.25 |
| Income taxes | - 925.10 | - 577.88 | - 854.07 | - 879.39 | - 901.38 |
| Net earnings | 3 252.61 | 2 037.36 | 3 015.53 | 3 107.37 | 3 182.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5.99 | ||||
| Machinery and equipment | 36.56 | 21.24 | 10.27 | 4.40 | |
| Tangible assets total | 42.55 | 21.24 | 10.27 | 4.40 | |
| Other receivables | 67.50 | 67.50 | 67.50 | 69.30 | 71.15 |
| Investments total | 67.50 | 67.50 | 67.50 | 69.30 | 71.15 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 306.16 | 1 295.20 | 1 102.28 | 1 280.36 | 1 236.64 |
| Prepayments and accrued income | 10.62 | 49.36 | 26.67 | 11.18 | 11.04 |
| Current other receivables | 470.26 | 379.49 | 0.90 | 0.50 | |
| Current deferred tax assets | 1.67 | 3.60 | 3.95 | ||
| Short term receivables total | 1 318.46 | 1 818.41 | 1 512.38 | 1 292.44 | 1 248.18 |
| Other current investments | 3 074.59 | ||||
| Cash and bank deposits | 4 494.93 | 4 661.16 | 4 454.29 | 4 424.48 | 4 452.43 |
| Cash and cash equivalents | 7 569.51 | 4 661.16 | 4 454.29 | 4 424.48 | 4 452.43 |
| Balance sheet total (assets) | 8 998.02 | 6 568.32 | 6 044.44 | 5 790.61 | 5 771.77 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 5 500.00 | 2 300.00 | 3 000.00 | 3 050.00 | 3 100.00 |
| Retained earnings | -2 949.37 | -1 996.76 | -2 959.39 | -2 993.86 | -2 986.49 |
| Profit of the financial year | 3 252.61 | 2 037.36 | 3 015.53 | 3 107.37 | 3 182.87 |
| Shareholders equity total | 6 303.24 | 2 840.61 | 3 556.14 | 3 663.51 | 3 796.38 |
| Provisions | 0.97 | ||||
| Non-current other liabilities | 86.49 | 233.40 | |||
| Non-current liabilities total | 86.49 | 233.40 | |||
| Advances received | 246.82 | 282.43 | 282.43 | 282.43 | 141.22 |
| Current trade creditors | 1 027.68 | 827.66 | 730.94 | 602.99 | 518.63 |
| Short-term deferred tax liabilities | 161.74 | 185.38 | 94.41 | 214.48 | 44.35 |
| Other non-interest bearing current liabilities | 1 172.04 | 2 198.83 | 1 380.52 | 1 026.24 | 1 271.18 |
| Current liabilities total | 2 608.29 | 3 494.31 | 2 488.30 | 2 126.14 | 1 975.39 |
| Balance sheet total (liabilities) | 8 998.02 | 6 568.32 | 6 044.44 | 5 790.61 | 5 771.77 |
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.