Thorsen Design ApS — Credit Rating and Financial Key Figures
CVR number: 37270423
Jupitervej 4, 6000 Kolding
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -11.00 | 2.75 | -1.00 | -13.12 | -43.88 |
Total depreciation | -24.20 | - 131.91 | |||
EBIT | -35.20 | - 129.16 | -1.00 | -13.12 | -43.88 |
Other financial income | 49.53 | 50.89 | 53.71 | 54.57 | 9.61 |
Other financial expenses | -17.23 | -17.55 | -17.95 | -18.30 | -55.11 |
Pre-tax profit | -2.90 | -95.83 | 34.76 | 23.16 | -89.38 |
Income taxes | 1.00 | 21.06 | -7.66 | -5.08 | |
Net earnings | -1.90 | -74.77 | 27.11 | 18.07 | -89.38 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 131.91 | ||||
Intangible assets total | 131.91 | ||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 6 660.56 | ||||
Inventories total | 6 660.56 | ||||
Current amounts owed by group member comp. | 2 526.03 | 2 686.92 | 2 732.69 | 2 762.44 | |
Current other receivables | 2.50 | 50.97 | |||
Current deferred tax assets | 81.00 | ||||
Short term receivables total | 2 609.53 | 2 686.92 | 2 732.69 | 2 762.44 | 50.97 |
Cash and bank deposits | 13.51 | 6.26 | 5.22 | 9.23 | 517.98 |
Cash and cash equivalents | 13.51 | 6.26 | 5.22 | 9.23 | 517.98 |
Balance sheet total (assets) | 2 754.95 | 2 693.18 | 2 737.90 | 2 771.67 | 7 229.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
Retained earnings | 1 811.62 | 1 809.72 | 1 734.95 | 1 762.05 | 1 780.13 |
Profit of the financial year | -1.90 | -74.77 | 27.11 | 18.07 | -89.38 |
Shareholders equity total | 1 859.72 | 1 784.95 | 1 812.06 | 1 830.13 | 1 740.74 |
Non-current liabilities total | |||||
Short-term deferred tax liabilities | 7.94 | 7.66 | 5.08 | ||
Other non-interest bearing current liabilities | 895.23 | 900.29 | 918.19 | 936.46 | 5 488.76 |
Current liabilities total | 895.23 | 908.23 | 925.85 | 941.54 | 5 488.76 |
Balance sheet total (liabilities) | 2 754.95 | 2 693.18 | 2 737.90 | 2 771.67 | 7 229.51 |
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.