TQI NORDIC ApS — Credit Rating and Financial Key Figures
CVR number: 30072561
Navervej 2, Snoghøj 7000 Fredericia
tel: 76250205
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 166.50 | 2 394.75 | 2 702.39 | 3 128.85 | 2 462.01 |
| Employee benefit expenses | - 776.85 | -1 410.91 | -1 653.96 | -2 341.13 | -1 698.80 |
| Other operating expenses | -64.88 | ||||
| Total depreciation | - 186.37 | - 255.59 | - 115.45 | - 152.43 | -67.74 |
| EBIT | 203.28 | 728.25 | 868.10 | 635.30 | 695.46 |
| Other financial income | 510.07 | 26.63 | 71.91 | 463.63 | 69.58 |
| Other financial expenses | - 165.20 | - 214.89 | - 150.02 | - 114.78 | - 212.78 |
| Pre-tax profit | 548.15 | 540.00 | 789.99 | 984.16 | 552.27 |
| Income taxes | - 169.30 | - 161.93 | - 204.25 | - 239.12 | - 140.83 |
| Net earnings | 378.85 | 378.07 | 585.74 | 745.04 | 411.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 414.18 | 2 322.76 | |||
| Buildings | 39.95 | 31.45 | 131.44 | ||
| Machinery and equipment | 346.17 | 391.39 | 286.35 | 142.42 | 129.76 |
| Tangible assets total | 2 760.35 | 2 714.15 | 326.30 | 173.87 | 261.20 |
| Other receivables | 139.75 | 142.20 | 179.50 | 27.00 | 27.00 |
| Investments total | 139.75 | 142.20 | 179.50 | 27.00 | 27.00 |
| Non-current loans receivable | 1 998.00 | 1 998.00 | 1 998.00 | 1 998.00 | 1 998.00 |
| Long term receivables total | 1 998.00 | 1 998.00 | 1 998.00 | 1 998.00 | 1 998.00 |
| Raw materials and consumables | 196.73 | ||||
| Finished products/goods | 889.39 | 784.36 | 1 403.16 | 802.97 | |
| Inventories total | 196.73 | 889.39 | 784.36 | 1 403.16 | 802.97 |
| Current trade debtors | 558.28 | 664.70 | 429.41 | 438.34 | 271.01 |
| Current amounts owed by group member comp. | 25.93 | 181.41 | 240.47 | ||
| Prepayments and accrued income | 201.38 | 238.94 | |||
| Current other receivables | 137.07 | 11.33 | |||
| Current deferred tax assets | 7.90 | ||||
| Short term receivables total | 721.28 | 676.04 | 429.41 | 829.02 | 750.42 |
| Other current investments | 1 043.65 | ||||
| Cash and bank deposits | 3.88 | 1.05 | 0.34 | 52.87 | 370.67 |
| Cash and cash equivalents | 3.88 | 1.05 | 1 043.99 | 52.87 | 370.67 |
| Balance sheet total (assets) | 5 819.98 | 6 420.82 | 4 761.56 | 4 483.93 | 4 210.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | 500.00 | 500.00 | 645.00 | 720.00 |
| Retained earnings | 1 754.00 | 1 632.85 | 1 510.92 | 1 451.65 | 1 476.69 |
| Profit of the financial year | 378.85 | 378.07 | 585.74 | 745.04 | 411.43 |
| Shareholders equity total | 2 457.85 | 2 635.92 | 2 721.65 | 2 966.69 | 2 733.12 |
| Provisions | 16.23 | 14.03 | 10.26 | 44.78 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 240.59 | 1 727.28 | 271.42 | ||
| Advances received | 107.17 | ||||
| Current trade creditors | 63.00 | 670.79 | 149.42 | 237.23 | 282.67 |
| Current owed to participating | 702.83 | ||||
| Current owed to group member | 145.92 | 587.02 | |||
| Short-term deferred tax liabilities | 157.30 | 329.03 | 208.03 | 242.69 | 82.43 |
| Other non-interest bearing current liabilities | 75.00 | 897.86 | 813.76 | 1 037.32 | 1 067.25 |
| Current liabilities total | 3 345.90 | 3 770.87 | 2 029.65 | 1 517.23 | 1 432.35 |
| Balance sheet total (liabilities) | 5 819.98 | 6 420.82 | 4 761.56 | 4 483.93 | 4 210.26 |
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.