TERMA A/S — Credit Rating and Financial Key Figures

CVR number: 41881828
Hovmarken 4, 8520 Lystrup
tel: 87436001

Income statement (mDKK)

2020
2021
2022
2023
2024
Fiscal period length1212121212
Net sales1 117.181 199.121 195.381 376.281 652.89
Other operating income63.5667.6576.13102.0497.95
Costs of manufacturing- 909.65- 974.51- 980.89-1 086.68-1 251.27
Gross profit207.53224.60214.49289.60401.62
Costs of management-81.42-78.86-94.73- 113.32- 126.09
Costs of distribution- 105.84- 101.87- 121.89- 152.22- 181.94
Wages and salaries- 567.51
Social security expenses-54.45
Other operating expenses-8.36-19.05-9.69-30.39-19.51
EBIT75.4892.4864.3195.71172.04
Other financial income5.079.4014.0011.1735.81
Other financial expenses-27.21-26.80-27.34-34.12-34.00
Net income from associates (fin.)67.7564.4392.59102.0195.34
Pre-tax profit121.10139.51143.56174.77269.18
Income taxes-5.81-12.17-4.99-19.83-46.92
Net earnings115.29127.34138.56154.95222.26

Assets (mDKK)

2020
2021
2022
2023
2024
Development expenditure455.83482.83470.42486.50527.19
Intangible rights52.1353.3353.08129.09131.21
Intangible assets total507.96536.16523.49615.59658.40
Land and waters314.33278.38265.54266.83279.78
Buildings39.7836.9738.2035.8451.07
Machinery and equipment15.3014.7417.5916.3015.93
Advance payments and construction in progress26.3915.2526.5246.0224.43
Tangible assets total395.79345.34347.85364.99371.21
Holdings in group member companies421.48446.85538.15612.69540.69
Other shares and similar rights of ownership5.125.704.57
Other non-current investments23.5026.3261.13
Investments total421.48446.85566.77644.71606.38
Non-curr. owed by group member comp.85.9293.0498.162.839.37
Non-current loans receivable96.39100.33
Long term receivables total85.9293.0498.1699.23109.69
Semifinished products104.49116.37139.58208.78200.41
Raw materials and consumables222.51205.20223.13239.18256.12
Advance payments9.699.227.158.1126.39
Inventories total336.69330.78369.86456.06482.91
Current trade debtors221.12235.12241.07309.74287.49
Current amounts owed by group member comp.48.10129.725.294.75
Prepayments and accrued income6.678.219.9615.2918.49
Current other receivables112.1946.92154.06221.43216.57
Short term receivables total388.08419.97405.09551.75527.30
Cash and bank deposits94.31161.52237.36246.961 055.65
Cash and cash equivalents94.31161.52237.36246.961 055.65
Balance sheet total (assets)2 230.242 333.662 548.592 979.293 811.56

Equity and liabilities (mDKK)

2020
2021
2022
2023
2024
Share capital18.0018.0018.0018.0020.00
Shares repurchased100.00150.00200.00
Other reserves421.37451.85590.56664.30670.61
Retained earnings75.87147.51151.0459.24775.95
Profit of the financial year115.29127.34138.56154.95222.26
Shareholders equity total730.53744.70898.161 046.491 888.82
Provisions147.98161.56152.34170.48171.73
Capital loans125.00255.00255.00255.00255.00
Non-current bonds65.1071.4884.38
Non-current loans from credit institutions303.10217.14160.03131.67120.30
Non-current other liabilities59.4461.48
Non-current liabilities total487.54533.62480.13458.15459.68
Current loans from credit institutions58.9157.3257.1428.4111.41
Advances received97.54108.20134.09179.53454.75
Current trade creditors99.20101.9891.42189.4645.73
Current owed to participating168.40386.82478.91178.52
Current owed to group member119.24320.1286.7978.63110.09
Other non-interest bearing current liabilities196.55145.92261.69349.23490.83
Accruals and deferred income124.34160.24
Current liabilities total864.19893.771 017.961 304.171 291.33
Balance sheet total (liabilities)2 230.242 333.662 548.592 979.293 811.56
Try the full version of our system for free
Bankruptcy risk visualization example

... and more!

No registration needed.