TRANS-ALKO A/S — Credit Rating and Financial Key Figures
CVR number: 73782015
Århusgade 88, 2100 København Ø
jensen@trans-alko.dk
tel: 43633247
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 867.00 | 2 114.00 | 3 240.15 | 1 135.01 | 2 920.07 |
| Costs of management | -2 106.00 | -2 094.00 | -2 073.05 | -2 067.49 | -2 352.93 |
| EBIT | 1 761.00 | 20.00 | 1 167.10 | - 932.48 | 567.14 |
| Other financial income | 48.00 | 25.00 | 2.11 | 2.29 | |
| Other financial expenses | -7.00 | -7.00 | -13.21 | - 136.12 | - 390.68 |
| Pre-tax profit | 1 802.00 | 38.00 | 1 156.00 | -1 066.31 | 176.46 |
| Income taxes | - 397.00 | -9.00 | - 254.32 | 234.59 | -38.82 |
| Net earnings | 1 405.00 | 29.00 | 901.68 | - 831.72 | 137.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 392.00 | 3 045.00 | 4 541.66 | 6 450.89 | 1 286.99 |
| Tangible assets total | 1 392.00 | 3 045.00 | 4 541.66 | 6 450.89 | 1 286.99 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.00 | 50.00 | 14.87 | 45.66 | 122.73 |
| Current amounts owed by group member comp. | 1 742.00 | 693.00 | 242.23 | 220.38 | 2 185.21 |
| Prepayments and accrued income | 75.00 | 30.00 | 218.25 | 57.37 | 25.05 |
| Current other receivables | 3 818.00 | 3 890.00 | 4 020.27 | 4 297.53 | 4 458.18 |
| Current deferred tax assets | 19.00 | 64.00 | 418.84 | ||
| Short term receivables total | 5 656.00 | 4 727.00 | 4 495.63 | 5 039.77 | 6 791.17 |
| Cash and bank deposits | 10.00 | 4.00 | 9.45 | 8.86 | 7.37 |
| Cash and cash equivalents | 10.00 | 4.00 | 9.45 | 8.86 | 7.37 |
| Balance sheet total (assets) | 7 058.00 | 7 776.00 | 9 046.74 | 11 499.52 | 8 085.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 2 700.00 | 2 700.00 | 2 700.00 | 2 700.00 | 2 700.00 |
| Shares repurchased | 1 500.00 | 900.00 | |||
| Retained earnings | 81.00 | -14.00 | - 885.26 | 16.42 | - 815.30 |
| Profit of the financial year | 1 405.00 | 29.00 | 901.68 | - 831.72 | 137.64 |
| Shareholders equity total | 4 186.00 | 4 215.00 | 3 616.42 | 1 884.70 | 2 022.34 |
| Provisions | 55.00 | 179.54 | 363.79 | 239.05 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 213.00 | 190.00 | 237.58 | 573.19 | |
| Current trade creditors | 807.00 | 1 857.00 | 3 414.85 | 3 204.82 | 402.96 |
| Current owed to group member | 244.65 | 4 350.71 | 3 559.90 | ||
| Short-term deferred tax liabilities | 413.00 | 129.29 | 163.56 | ||
| Other non-interest bearing current liabilities | 1 439.00 | 1 459.00 | 1 224.42 | 1 122.31 | 1 697.73 |
| Current liabilities total | 2 872.00 | 3 506.00 | 5 250.78 | 9 251.03 | 5 824.14 |
| Balance sheet total (liabilities) | 7 058.00 | 7 776.00 | 9 046.74 | 11 499.52 | 8 085.53 |
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.