THYBORØN NORDSØ RAL A/S — Credit Rating and Financial Key Figures
CVR number: 25453743
Sydhavnsvej 21, 7680 Thyborøn
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 650.67 | 15 559.97 | 13 907.07 | 16 549.34 | 18 035.73 |
| Employee benefit expenses | -5 725.99 | -6 374.94 | -6 479.20 | -6 870.85 | -7 153.27 |
| Total depreciation | -3 565.73 | -2 974.32 | -3 068.46 | -4 012.12 | -4 396.98 |
| EBIT | 3 358.95 | 6 210.71 | 4 359.41 | 5 666.38 | 6 485.48 |
| Other financial income | 2.15 | 33.08 | 24.43 | 3.44 | 10.28 |
| Other financial expenses | - 386.03 | - 303.79 | - 216.90 | - 533.00 | - 733.86 |
| Pre-tax profit | 2 975.07 | 5 940.01 | 4 166.94 | 5 136.82 | 5 761.89 |
| Income taxes | - 658.09 | -1 335.09 | - 915.72 | -1 007.12 | -1 330.89 |
| Net earnings | 2 316.98 | 4 604.91 | 3 251.22 | 4 129.70 | 4 431.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible rights | 1 502.75 | 2 775.70 | 2 852.18 | 2 864.59 | 2 792.84 |
| Intangible assets total | 1 502.75 | 2 775.70 | 2 852.18 | 2 864.59 | 2 792.84 |
| Land and waters | 3 163.95 | 2 821.90 | 2 479.86 | 2 137.81 | 1 795.76 |
| Buildings | 14 782.56 | 13 963.66 | 14 244.72 | 22 748.55 | 19 044.93 |
| Machinery and equipment | 95.30 | 73.31 | 51.31 | 29.32 | |
| Tangible assets total | 17 946.51 | 16 880.86 | 16 797.88 | 24 937.67 | 20 870.01 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 763.97 | 749.57 | 1 235.12 | 764.45 | 1 074.40 |
| Finished products/goods | 7 545.18 | 6 344.04 | 7 502.03 | 17 815.60 | 13 863.83 |
| Inventories total | 8 309.15 | 7 093.61 | 8 737.15 | 18 580.05 | 14 938.23 |
| Current trade debtors | 1 319.87 | 303.52 | 754.22 | 2 133.64 | 2 105.94 |
| Current amounts owed by group member comp. | 3 589.42 | 3 545.84 | 3 393.61 | 4 314.46 | |
| Prepayments and accrued income | 964.50 | 1 002.01 | 1 312.06 | 1 371.22 | 1 045.97 |
| Current other receivables | 334.47 | 290.88 | 765.35 | 712.11 | 693.08 |
| Current deferred tax assets | 3 190.43 | 2 658.58 | 7 973.47 | 10 977.16 | 1 548.72 |
| Short term receivables total | 9 398.69 | 7 800.83 | 10 805.10 | 18 587.73 | 9 708.17 |
| Cash and bank deposits | 3 995.19 | 457.76 | 141.95 | 4 789.93 | |
| Cash and cash equivalents | 3 995.19 | 457.76 | 141.95 | 4 789.93 | |
| Balance sheet total (assets) | 37 157.10 | 38 546.19 | 39 650.07 | 65 111.99 | 53 099.18 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 825.00 | 825.00 | 825.00 | 825.00 | 825.00 |
| Retained earnings | 7 359.22 | 9 676.19 | 14 281.11 | 17 532.33 | 21 662.03 |
| Profit of the financial year | 2 316.98 | 4 604.91 | 3 251.22 | 4 129.70 | 4 431.00 |
| Shareholders equity total | 10 501.19 | 15 106.11 | 18 357.33 | 22 487.02 | 26 918.02 |
| Provisions | 220.39 | ||||
| Non-current leasing loans | 7 428.33 | 6 920.18 | 6 860.25 | 12 082.88 | 8 432.23 |
| Non-current other liabilities | 317.72 | ||||
| Non-current liabilities total | 7 746.05 | 6 920.18 | 6 860.25 | 12 082.88 | 8 432.23 |
| Current loans from credit institutions | 5 928.29 | 1 317.68 | |||
| Current trade creditors | 2 735.50 | 3 193.91 | 2 464.16 | 3 258.56 | 2 717.16 |
| Current owed to group member | 3 623.07 | 3 147.27 | 3 681.24 | 6 035.82 | 3 758.03 |
| Short-term deferred tax liabilities | 235.39 | 803.25 | 269.21 | 9 886.49 | 2 400.52 |
| Other non-interest bearing current liabilities | 6 387.60 | 9 375.48 | 8 017.87 | 10 043.54 | 8 652.83 |
| Current liabilities total | 18 909.86 | 16 519.90 | 14 432.49 | 30 542.09 | 17 528.54 |
| Balance sheet total (liabilities) | 37 157.10 | 38 546.19 | 39 650.07 | 65 111.99 | 53 099.18 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.