Tommys Kødsalg ApS — Credit Rating and Financial Key Figures
CVR number: 39526484
Ellingvej 1, 8600 Silkeborg
tel: 30806887
www.tommyskoedsalg.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 467.11 | 1 925.75 | 1 477.24 | 2 073.57 | 1 540.80 |
| Employee benefit expenses | -1 051.44 | -1 617.10 | -1 438.41 | -1 462.89 | -1 629.64 |
| Total depreciation | -57.62 | -59.17 | - 108.59 | -89.24 | - 116.71 |
| EBIT | 358.05 | 249.49 | -69.76 | 521.45 | - 205.55 |
| Other financial income | 4.75 | 0.43 | 0.06 | 0.16 | 0.07 |
| Other financial expenses | -3.90 | -9.06 | -20.09 | -16.37 | -17.79 |
| Pre-tax profit | 358.90 | 240.87 | -89.79 | 505.23 | - 223.27 |
| Income taxes | -79.55 | -53.57 | 19.60 | - 111.30 | 48.30 |
| Net earnings | 279.35 | 187.30 | -70.19 | 393.93 | - 174.97 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 20.00 | 10.00 | |||
| Intangible assets total | 20.00 | 10.00 | |||
| Machinery and equipment | 71.42 | 179.92 | 413.45 | 519.22 | 616.67 |
| Tangible assets total | 71.42 | 179.92 | 413.45 | 519.22 | 616.67 |
| Investments total | 0.80 | 0.80 | 0.80 | 0.80 | 0.80 |
| Long term receivables total | |||||
| Raw materials and consumables | 604.74 | 554.61 | 513.45 | ||
| Finished products/goods | 453.94 | 725.55 | |||
| Inventories total | 453.94 | 725.55 | 604.74 | 554.61 | 513.45 |
| Current trade debtors | 90.25 | 94.90 | 90.80 | 283.23 | 95.80 |
| Prepayments and accrued income | 22.12 | 27.28 | 19.68 | 21.68 | 69.70 |
| Current other receivables | 169.19 | -0.00 | 8.13 | 145.44 | 222.90 |
| Current deferred tax assets | 8.80 | 5.90 | 49.50 | 55.10 | |
| Short term receivables total | 290.36 | 128.08 | 168.11 | 450.35 | 443.49 |
| Other current investments | 2.00 | 2.00 | |||
| Cash and bank deposits | 767.84 | 574.42 | 528.49 | 929.64 | 497.04 |
| Cash and cash equivalents | 769.84 | 576.42 | 528.49 | 929.64 | 497.04 |
| Balance sheet total (assets) | 1 606.36 | 1 620.77 | 1 715.59 | 2 454.61 | 2 071.45 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | 235.02 | 514.37 | 701.67 | 631.48 | 1 025.41 |
| Profit of the financial year | 279.35 | 187.30 | -70.19 | 393.93 | - 174.97 |
| Shareholders equity total | 574.37 | 761.67 | 691.48 | 1 085.41 | 910.44 |
| Provisions | -0.00 | 15.20 | |||
| Non-current owed to group member | 28.08 | 43.72 | 350.00 | 350.00 | 350.00 |
| Non-current liabilities total | 28.08 | 43.72 | 350.00 | 350.00 | 350.00 |
| Current loans from credit institutions | 0.12 | 1.53 | 145.44 | ||
| Current trade creditors | 529.73 | 493.12 | 399.19 | 446.90 | 479.09 |
| Current owed to participating | 22.82 | 63.79 | 58.66 | 77.33 | |
| Short-term deferred tax liabilities | 57.05 | 34.67 | 46.60 | ||
| Other non-interest bearing current liabilities | 417.02 | 264.78 | 209.60 | 306.40 | 254.59 |
| Current liabilities total | 1 003.91 | 815.38 | 674.11 | 1 004.00 | 811.01 |
| Balance sheet total (liabilities) | 1 606.36 | 1 620.77 | 1 715.59 | 2 454.61 | 2 071.45 |
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.