A13 TÆPPER OG GULVE ApS — Credit Rating and Financial Key Figures
CVR number: 10147824
Torvegade 21, 7160 Tørring
tel: 75801185
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 338.73 | 2 501.97 | 2 489.87 | 2 057.16 | 1 843.40 |
| Employee benefit expenses | -1 117.37 | -1 289.51 | -1 432.20 | -1 312.38 | -1 201.99 |
| Other operating expenses | -0.92 | ||||
| Total depreciation | -31.07 | -15.58 | -17.64 | -17.64 | -13.07 |
| EBIT | 1 189.37 | 1 196.88 | 1 040.03 | 727.14 | 628.34 |
| Other financial income | 1.18 | ||||
| Other financial expenses | -14.50 | -17.80 | -12.48 | -12.13 | -13.74 |
| Pre-tax profit | 1 174.87 | 1 179.08 | 1 027.55 | 715.01 | 615.78 |
| Income taxes | - 260.93 | - 261.81 | - 228.50 | - 159.16 | - 137.04 |
| Net earnings | 913.94 | 917.27 | 799.05 | 555.85 | 478.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 891.73 | 891.73 | 891.73 | 891.73 | 1 299.03 |
| Machinery and equipment | 54.38 | 53.30 | 35.66 | 18.02 | 4.95 |
| Tangible assets total | 946.11 | 945.03 | 927.39 | 909.75 | 1 303.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 670.18 | 694.35 | 622.31 | 713.73 | 683.57 |
| Inventories total | 670.18 | 694.35 | 622.31 | 713.73 | 683.57 |
| Current trade debtors | 1 107.04 | 775.70 | 295.33 | 349.16 | 161.61 |
| Prepayments and accrued income | 6.71 | 7.13 | 7.45 | 7.48 | 7.66 |
| Current other receivables | 4.33 | 401.37 | 0.00 | 0.00 | 23.16 |
| Current deferred tax assets | 24.27 | ||||
| Short term receivables total | 1 118.08 | 1 184.20 | 302.78 | 356.64 | 216.70 |
| Cash and bank deposits | 173.69 | 215.59 | 566.03 | 143.68 | 1.40 |
| Cash and cash equivalents | 173.69 | 215.59 | 566.03 | 143.68 | 1.40 |
| Balance sheet total (assets) | 2 908.05 | 3 039.17 | 2 418.51 | 2 123.80 | 2 205.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 900.00 | 900.00 | 900.00 | 500.00 | 500.00 |
| Retained earnings | 19.79 | 33.74 | 51.00 | 350.05 | 405.90 |
| Profit of the financial year | 913.94 | 917.27 | 799.05 | 555.85 | 478.74 |
| Shareholders equity total | 1 958.74 | 1 976.00 | 1 875.05 | 1 530.90 | 1 509.64 |
| Provisions | 95.26 | 104.33 | 112.15 | 119.25 | 220.56 |
| Non-current loans from credit institutions | 49.48 | 8.37 | |||
| Non-current liabilities total | 49.48 | 8.37 | |||
| Current loans from credit institutions | 28.00 | 35.11 | 8.30 | 10.64 | |
| Current trade creditors | 216.61 | 70.37 | 141.40 | 97.46 | 84.47 |
| Current owed to participating | 10.00 | 7.40 | 8.90 | 10.45 | |
| Short-term deferred tax liabilities | 58.49 | 30.74 | 58.68 | 34.06 | |
| Other non-interest bearing current liabilities | 501.49 | 804.25 | 215.52 | 333.22 | 369.88 |
| Current liabilities total | 804.59 | 950.47 | 431.31 | 473.65 | 475.45 |
| Balance sheet total (liabilities) | 2 908.05 | 3 039.17 | 2 418.51 | 2 123.80 | 2 205.65 |
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.