TERMA A/S — Credit Rating and Financial Key Figures
CVR number: 41881828
Hovmarken 4, 8520 Lystrup
tel: 87436001
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 065.04 | 1 117.18 | 1 199.12 | 1 195.38 | 1 376.28 |
Other operating income | 50.23 | 63.56 | 67.65 | 76.13 | 102.04 |
Costs of manufacturing | - 866.29 | - 909.65 | - 974.51 | - 980.89 | -1 086.68 |
Gross profit | 198.75 | 207.53 | 224.60 | 214.49 | 289.60 |
Costs of management | -80.04 | -81.42 | -78.86 | -94.73 | - 113.32 |
Costs of distribution | - 119.11 | - 105.84 | - 101.87 | - 121.89 | - 152.22 |
Wages and salaries | - 567.51 | ||||
Social security expenses | -54.45 | ||||
Other operating expenses | -7.70 | -8.36 | -19.05 | -9.69 | -30.39 |
EBIT | 42.13 | 75.48 | 92.48 | 64.31 | 95.71 |
Other financial income | 16.65 | 5.07 | 9.40 | 14.00 | 11.17 |
Other financial expenses | -19.66 | -27.21 | -26.80 | -27.34 | -34.12 |
Net income from associates (fin.) | 63.83 | 67.75 | 64.43 | 92.59 | 102.01 |
Pre-tax profit | 102.94 | 121.10 | 139.51 | 143.56 | 174.77 |
Income taxes | -9.10 | -5.81 | -12.17 | -4.99 | -19.83 |
Net earnings | 93.84 | 115.29 | 127.34 | 138.56 | 154.95 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 404.57 | 455.83 | 482.83 | 470.42 | 486.50 |
Intangible rights | 26.04 | 52.13 | 53.33 | 53.08 | 129.09 |
Intangible assets total | 430.61 | 507.96 | 536.16 | 523.49 | 615.59 |
Land and waters | 307.72 | 314.33 | 278.38 | 265.54 | 266.83 |
Buildings | 39.24 | 39.78 | 36.97 | 38.20 | 35.84 |
Machinery and equipment | 16.66 | 15.30 | 14.74 | 17.59 | 16.30 |
Advance payments and construction in progress | 25.07 | 26.39 | 15.25 | 26.52 | 46.02 |
Tangible assets total | 388.70 | 395.79 | 345.34 | 347.85 | 364.99 |
Holdings in group member companies | 346.88 | 421.48 | 446.85 | 538.15 | 612.69 |
Other shares and similar rights of ownership | 5.12 | 5.70 | |||
Other non-current investments | 23.50 | 26.32 | |||
Investments total | 346.88 | 421.48 | 446.85 | 566.77 | 644.71 |
Non-curr. owed by group member comp. | 54.40 | 85.92 | 93.04 | 98.16 | 96.39 |
Long term receivables total | 54.40 | 85.92 | 93.04 | 98.16 | 96.39 |
Semifinished products | 89.50 | 104.49 | 116.37 | 139.58 | 208.78 |
Raw materials and consumables | 182.55 | 222.51 | 205.20 | 223.13 | 239.18 |
Advance payments | 2.29 | 9.69 | 9.22 | 7.15 | 8.11 |
Inventories total | 274.34 | 336.69 | 330.78 | 369.86 | 456.06 |
Current trade debtors | 184.97 | 221.12 | 235.12 | 241.07 | 309.74 |
Current amounts owed by group member comp. | 111.19 | 48.10 | 129.72 | 8.13 | |
Prepayments and accrued income | 6.50 | 6.67 | 8.21 | 9.96 | 15.29 |
Current other receivables | 105.93 | 112.19 | 46.92 | 154.06 | 221.43 |
Short term receivables total | 408.58 | 388.08 | 419.97 | 405.09 | 554.58 |
Cash and bank deposits | 226.99 | 94.31 | 161.52 | 237.36 | 246.96 |
Cash and cash equivalents | 226.99 | 94.31 | 161.52 | 237.36 | 246.96 |
Balance sheet total (assets) | 2 130.49 | 2 230.24 | 2 333.66 | 2 548.59 | 2 979.29 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
Shares repurchased | 100.00 | 150.00 | |||
Other reserves | 281.76 | 421.37 | 451.85 | 590.56 | 664.30 |
Retained earnings | 286.68 | 75.87 | 147.51 | 151.04 | 59.24 |
Profit of the financial year | 93.84 | 115.29 | 127.34 | 138.56 | 154.95 |
Shareholders equity total | 680.28 | 730.53 | 744.70 | 898.16 | 1 046.49 |
Provisions | 136.01 | 147.98 | 161.56 | 152.34 | 170.48 |
Capital loans | 125.00 | 125.00 | 255.00 | 255.00 | 255.00 |
Non-current bonds | 65.10 | 71.48 | |||
Non-current loans from credit institutions | 362.72 | 303.10 | 217.14 | 160.03 | 131.67 |
Non-current other liabilities | 29.29 | 59.44 | 61.48 | ||
Non-current liabilities total | 517.00 | 487.54 | 533.62 | 480.13 | 458.15 |
Current loans from credit institutions | 53.24 | 58.91 | 57.32 | 57.14 | 28.41 |
Advances received | 40.03 | 97.54 | 108.20 | 134.09 | 179.53 |
Current trade creditors | 93.50 | 99.20 | 101.98 | 91.42 | 189.46 |
Current owed to participating | 168.40 | 386.82 | 478.91 | ||
Current owed to group member | 181.99 | 119.24 | 320.12 | 86.79 | 78.63 |
Other non-interest bearing current liabilities | 282.94 | 196.55 | 145.92 | 261.69 | 349.23 |
Accruals and deferred income | 145.50 | 124.34 | 160.24 | ||
Current liabilities total | 797.20 | 864.19 | 893.77 | 1 017.96 | 1 304.17 |
Balance sheet total (liabilities) | 2 130.49 | 2 230.24 | 2 333.66 | 2 548.59 | 2 979.29 |
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.