Tobakskassen ApS — Credit Rating and Financial Key Figures
CVR number: 39345668
Hammervej 7, 2970 Hørsholm
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 966.59 | 1 680.81 | 2 525.91 | 4 065.87 | 3 064.97 |
| Total depreciation | -26.44 | -26.44 | -32.86 | -37.77 | |
| EBIT | 966.59 | 1 654.38 | 2 499.47 | 4 033.01 | 3 027.21 |
| Other financial income | 311.65 | 345.05 | 669.69 | ||
| Other financial expenses | - 148.46 | - 146.93 | - 120.90 | - 248.56 | -1 101.74 |
| Exchange rate differences | 9 183.82 | 8 128.60 | 3 802.60 | 22 842.36 | 1 108.93 |
| Pre-tax profit | 10 001.96 | 9 636.05 | 6 492.82 | 26 971.87 | 3 704.09 |
| Income taxes | -2 200.40 | -2 119.94 | -1 428.39 | -5 933.80 | - 841.67 |
| Net earnings | 7 801.56 | 7 516.11 | 5 064.43 | 21 038.07 | 2 862.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 28 000.00 | ||||
| Buildings | 36 128.60 | 41 000.00 | 64 300.00 | 68 000.00 | |
| Machinery and equipment | 79.32 | 52.88 | 54.27 | 427.95 | |
| Tangible assets total | 28 000.00 | 36 207.92 | 41 052.88 | 64 354.27 | 68 427.95 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 16 122.38 | ||||
| Long term receivables total | 16 122.38 | ||||
| Inventories total | |||||
| Current trade debtors | 7.14 | 30.73 | 10.00 | 235.30 | |
| Current amounts owed by group member comp. | 4.38 | 8.17 | 8 452.88 | 13 675.65 | |
| Prepayments and accrued income | 55.01 | 63.20 | |||
| Current other receivables | 560.08 | 95.47 | 289.61 | ||
| Short term receivables total | 564.46 | 110.78 | 8 483.62 | 13 740.66 | 588.11 |
| Cash and bank deposits | 31.11 | 71.29 | 28.23 | 3 807.04 | |
| Cash and cash equivalents | 31.11 | 71.29 | 28.23 | 3 807.04 | |
| Balance sheet total (assets) | 28 595.57 | 36 389.99 | 49 564.72 | 81 901.97 | 85 138.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 7 203.38 | ||||
| Retained earnings | -7 235.27 | 7 729.68 | 15 245.79 | 20 310.22 | 41 348.29 |
| Profit of the financial year | 7 801.56 | 7 516.11 | 5 064.43 | 21 038.07 | 2 862.42 |
| Shareholders equity total | 7 769.68 | 15 285.79 | 20 350.22 | 41 388.29 | 44 250.71 |
| Provisions | 2 191.42 | 4 120.71 | 5 078.02 | 10 225.40 | 10 612.89 |
| Non-current loans from credit institutions | 8 481.88 | 8 007.75 | 14 710.48 | 25 182.89 | 24 098.97 |
| Non-current owed to group member | 1 093.01 | ||||
| Non-current other liabilities | 1 397.41 | ||||
| Non-current liabilities total | 8 481.88 | 8 007.75 | 14 710.48 | 25 182.89 | 26 589.40 |
| Current loans from credit institutions | 915.23 | 1 163.80 | 1 212.26 | ||
| Current trade creditors | 235.45 | 52.01 | 311.05 | 308.43 | 510.82 |
| Current owed to group member | 8 476.55 | 711.74 | 1 475.11 | 454.18 | |
| Other non-interest bearing current liabilities | 1 440.60 | 8 923.74 | 7 487.98 | 2 158.04 | 1 508.17 |
| Current liabilities total | 10 152.59 | 8 975.74 | 9 426.01 | 5 105.39 | 3 685.44 |
| Balance sheet total (liabilities) | 28 595.57 | 36 389.99 | 49 564.72 | 81 901.97 | 85 138.43 |
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.