Revisionshuset Tal & Tanker Statsautoriseret Revisionspartnerselskab — Credit Rating and Financial Key Figures
CVR number: 37315664
Stagehøjvej 22, 8600 Silkeborg
info@talogtanker.dk
tel: 86811033
www.talogtanker.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 28 665.65 | 29 444.85 | 34 138.85 | 34 649.01 | 38 590.28 |
| Employee benefit expenses | -27 962.09 | -28 392.59 | -33 145.26 | -33 933.64 | -37 916.64 |
| Total depreciation | - 421.64 | - 733.09 | - 673.07 | - 545.44 | - 326.21 |
| EBIT | 281.92 | 319.17 | 320.52 | 169.93 | 347.43 |
| Other financial income | 273.95 | 162.19 | 130.63 | 202.04 | 63.95 |
| Other financial expenses | - 280.69 | - 206.36 | - 176.16 | - 171.97 | - 186.38 |
| Pre-tax profit | 275.18 | 275.00 | 275.00 | 200.00 | 225.00 |
| Net earnings | 275.18 | 275.00 | 275.00 | 200.00 | 225.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 393.76 | ||||
| Intangible rights | 13.96 | ||||
| Intangible assets total | 13.96 | 393.76 | |||
| Buildings | 1 436.23 | 1 276.33 | 888.44 | 557.76 | 380.83 |
| Machinery and equipment | 802.40 | 609.78 | 429.06 | 295.41 | 244.56 |
| Tangible assets total | 2 238.63 | 1 886.11 | 1 317.50 | 853.17 | 625.39 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7 287.99 | 5 717.76 | 7 087.17 | 11 447.94 | 6 649.29 |
| Prepayments and accrued income | 300.30 | 655.97 | 596.70 | 136.71 | 495.19 |
| Current other receivables | 9 586.52 | 7 845.78 | 7 510.69 | 4 788.42 | 11 085.00 |
| Short term receivables total | 17 174.81 | 14 219.50 | 15 194.56 | 16 373.06 | 18 229.49 |
| Cash and bank deposits | 88.47 | 1 233.84 | 689.14 | 460.16 | 719.02 |
| Cash and cash equivalents | 88.47 | 1 233.84 | 689.14 | 460.16 | 719.02 |
| Balance sheet total (assets) | 19 515.87 | 17 339.45 | 17 201.20 | 17 686.39 | 19 967.65 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 700.00 | 700.00 | 700.00 |
| Retained earnings | 741.67 | 1 016.85 | 1 291.85 | 1 566.85 | 1 766.85 |
| Profit of the financial year | 275.18 | 275.00 | 275.00 | 200.00 | 225.00 |
| Shareholders equity total | 1 716.85 | 1 991.85 | 2 266.85 | 2 466.85 | 2 691.85 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 3 388.74 | 1 407.54 | 1 538.02 | 6 341.29 | |
| Current trade creditors | 813.06 | 1 407.15 | 1 000.85 | 2 901.39 | 2 336.16 |
| Current owed to participating | 9 919.72 | 7 653.98 | 6 688.57 | 5 173.83 | 3 038.26 |
| Current owed to group member | 89.26 | ||||
| Other non-interest bearing current liabilities | 3 677.50 | 6 286.48 | 5 801.09 | 5 606.29 | 5 470.83 |
| Accruals and deferred income | 36.31 | ||||
| Current liabilities total | 17 799.02 | 15 347.60 | 14 934.35 | 15 219.54 | 17 275.80 |
| Balance sheet total (liabilities) | 19 515.87 | 17 339.45 | 17 201.20 | 17 686.39 | 19 967.65 |
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.