TEEJAYS PH HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 27244246
Hasserisvej 132, 9000 Aalborg
tel: 40583193
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 62 087.68 | 47 054.67 | 66 007.36 | 90 639.32 | 88 689.18 |
Employee benefit expenses | -18 165.29 | -18 351.44 | -21 030.83 | -27 831.60 | -31 198.49 |
Total depreciation | -4 312.09 | -4 012.98 | -2 724.34 | -3 144.47 | -2 827.10 |
EBIT | 39 610.29 | 24 690.25 | 42 252.19 | 59 663.25 | 54 663.59 |
Other financial income | 846.93 | 2 816.16 | 5 295.67 | 1 838.74 | 3 202.23 |
Other financial expenses | - 424.51 | - 500.52 | -1 455.55 | -1 925.43 | -2 427.27 |
Income from other inv. held as non-curr. assets | - 440.00 | - 341.56 | |||
Net income from associates (fin.) | 1 434.09 | 1 200.31 | |||
Pre-tax profit | 40 032.71 | 27 005.89 | 46 092.32 | 60 570.65 | 56 297.29 |
Income taxes | -9 328.86 | -6 335.55 | -10 113.14 | -12 836.76 | -12 416.87 |
Net earnings | 30 703.85 | 20 670.34 | 35 979.17 | 47 733.89 | 43 880.42 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 72.02 | 355.18 | 309.36 | 263.53 | 236.60 |
Goodwill | 1 681.54 | ||||
Intangible assets total | 1 753.56 | 355.18 | 309.36 | 263.53 | 236.60 |
Land and waters | 35 780.27 | 35 208.94 | 36 786.89 | 37 577.51 | 66 326.41 |
Machinery and equipment | 6 352.91 | 5 609.88 | 14 044.49 | 13 446.25 | 10 968.22 |
Tangible assets total | 42 133.18 | 40 818.82 | 50 831.38 | 51 023.76 | 77 294.64 |
Participating interests | 70.00 | 6 210.52 | 27 103.26 | ||
Investments total | 70.00 | 6 210.52 | 27 103.26 | ||
Non-curr. owed by particip. interest comp. | 15 517.61 | ||||
Non-current loans receivable | 837.50 | 1 157.64 | 1 411.50 | ||
Long term receivables total | 837.50 | 1 157.64 | 16 929.11 | ||
Raw materials and consumables | 44 886.71 | 37 065.29 | 43 295.60 | 52 803.70 | 63 607.78 |
Advance payments | 4 459.73 | 4 984.13 | 5 754.12 | 2 666.56 | |
Inventories total | 49 346.44 | 42 049.42 | 49 049.71 | 55 470.26 | 63 607.78 |
Current trade debtors | 12 352.02 | 8 762.80 | 15 189.93 | 10 293.82 | 12 665.79 |
Current owed by particip. interest comp. | 51.00 | 5.76 | |||
Prepayments and accrued income | 2 676.27 | 1 768.08 | 2 979.08 | 3 389.31 | 3 260.13 |
Current other receivables | 44.11 | 5 710.74 | 8 067.43 | 7 118.13 | 3 087.78 |
Current deferred tax assets | 154.93 | ||||
Short term receivables total | 15 227.33 | 16 241.62 | 26 236.45 | 20 852.25 | 19 019.46 |
Other current investments | 8 092.48 | 12 357.51 | 26 388.76 | 19 806.41 | 26 523.38 |
Cash and bank deposits | 3 739.52 | 12 579.06 | 6 404.36 | 26 435.13 | 6 093.86 |
Cash and cash equivalents | 11 832.01 | 24 936.57 | 32 793.12 | 46 241.53 | 32 617.23 |
Balance sheet total (assets) | 120 292.52 | 124 401.61 | 160 127.52 | 181 219.49 | 236 808.07 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 16 000.00 | 8 000.00 | 12 000.00 | 22 000.00 | 25 000.00 |
Other reserves | 234.69 | -2 445.15 | - 905.69 | ||
Retained earnings | 32 407.84 | 53 828.56 | 63 848.93 | 77 828.10 | 97 561.99 |
Profit of the financial year | 30 703.85 | 20 670.34 | 35 979.17 | 47 733.89 | 43 880.42 |
Shareholders equity total | 79 236.69 | 82 623.91 | 112 187.79 | 145 241.84 | 165 661.73 |
Provisions | 2 087.88 | 2 063.63 | 3 113.08 | 3 884.57 | 4 579.64 |
Non-current leasing loans | 788.21 | 614.21 | 1 054.07 | 736.90 | 473.96 |
Non-current liabilities total | 788.21 | 614.21 | 1 054.07 | 736.90 | 473.96 |
Current loans from credit institutions | 25 766.48 | 20 251.93 | 32 451.25 | 21 955.93 | 54 073.80 |
Advances received | 332.47 | 579.37 | 1 095.18 | 231.17 | 420.75 |
Current trade creditors | 1 591.16 | 2 213.24 | 2 454.12 | 2 255.67 | 2 839.46 |
Short-term deferred tax liabilities | 5 973.03 | 4 638.63 | 1 335.58 | 3 478.73 | |
Other non-interest bearing current liabilities | 10 489.64 | 10 082.30 | 3 133.39 | 5 577.83 | 5 280.02 |
Current liabilities total | 38 179.74 | 39 099.86 | 43 772.58 | 31 356.17 | 66 092.75 |
Balance sheet total (liabilities) | 120 292.52 | 124 401.61 | 160 127.52 | 181 219.49 | 236 808.07 |
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.