TG Partners VI P/S — Credit Rating and Financial Key Figures
CVR number: 39177757
Lyngby Hovedgade 4, 2800 Kongens Lyngby
bogholderi@newsec.dk
tel: 45260102
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -19 375.12 | 22 129.37 | -15 751.45 | -20 250.26 | 10 989.30 |
| Reduction in value of non-current assets | -20 217.30 | 20 234.58 | -19 294.37 | -20 379.63 | 9 192.46 |
| EBIT | -39 592.42 | 42 363.95 | -35 045.82 | -40 629.88 | 20 181.75 |
| Other financial income | 2 046.17 | 5 371.51 | 9 843.73 | 623.52 | 791.03 |
| Other financial expenses | -2 036.99 | -1 819.63 | -3 443.65 | -3 245.42 | -3 907.48 |
| Net income from associates (fin.) | 102 841.97 | 50 420.23 | 41 181.19 | - 103 822.98 | 36 978.15 |
| Pre-tax profit | 83 476.03 | 76 101.48 | 31 829.82 | - 126 695.13 | 44 851.00 |
| Net earnings | 83 476.03 | 76 101.48 | 31 829.82 | - 126 695.13 | 44 851.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 238 539.32 | 259 012.43 | 240 060.00 | 219 960.00 | 230 400.00 |
| Tangible assets total | 238 539.32 | 259 012.43 | 240 060.00 | 219 960.00 | 230 400.00 |
| Holdings in group member companies | 315 314.44 | 284 890.43 | 325 978.89 | 219 522.86 | 254 712.20 |
| Participating interests | 13 930.12 | 16 369.64 | 16 462.38 | 19 095.43 | 20 884.25 |
| Investments total | 329 244.56 | 301 260.08 | 342 441.27 | 238 618.29 | 275 596.44 |
| Non-curr. owed by particip. interest comp. | 37 013.17 | 37 080.02 | 3 650.88 | 3 907.25 | 4 141.69 |
| Long term receivables total | 37 013.17 | 37 080.02 | 3 650.88 | 3 907.25 | 4 141.69 |
| Inventories total | |||||
| Current trade debtors | 787.57 | 8.96 | |||
| Current amounts owed by group member comp. | 188 633.08 | 215 023.61 | 209 651.22 | 214 834.66 | 228 868.65 |
| Current owed by particip. interest comp. | 1 458.47 | 1 523.71 | 5 080.41 | 6 478.45 | |
| Prepayments and accrued income | 63.48 | 56.27 | 68.69 | 78.73 | 62.79 |
| Current other receivables | 341.23 | 4 069.55 | 4.02 | 8.26 | |
| Short term receivables total | 189 037.80 | 221 395.46 | 211 247.63 | 219 993.80 | 235 427.11 |
| Cash and bank deposits | 2 371.39 | 10 105.20 | 30 694.12 | 19 418.13 | 380.37 |
| Cash and cash equivalents | 2 371.39 | 10 105.20 | 30 694.12 | 19 418.13 | 380.37 |
| Balance sheet total (assets) | 796 206.24 | 828 853.19 | 828 093.91 | 701 897.47 | 745 945.60 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 376 500.00 | 376 500.00 | 376 500.00 | 376 500.00 | 376 500.00 |
| Shares repurchased | 1 000.00 | ||||
| Other reserves | 138 531.75 | 176 547.27 | 217 728.46 | 113 905.48 | 150 883.63 |
| Retained earnings | -24 361.50 | -49 875.54 | -13 955.25 | 121 697.55 | -41 975.74 |
| Profit of the financial year | 83 476.03 | 76 101.48 | 31 829.82 | - 126 695.13 | 44 851.00 |
| Shareholders equity total | 574 146.28 | 580 273.21 | 612 103.03 | 485 407.89 | 530 258.90 |
| Non-current loans from credit institutions | 135 233.10 | 133 755.73 | 124 000.70 | 123 384.11 | 122 297.48 |
| Non-current liabilities total | 135 233.10 | 133 755.73 | 124 000.70 | 123 384.11 | 122 297.48 |
| Current loans from credit institutions | 1 576.81 | 1 542.42 | 1 538.85 | 1 078.11 | 1 137.43 |
| Advances received | 923.19 | 905.25 | 1 017.70 | 813.24 | 832.46 |
| Current trade creditors | 475.85 | 194.88 | 294.58 | 259.25 | |
| Current owed to group member | 79 714.57 | 107 938.73 | 86 434.48 | 87 479.24 | 87 861.82 |
| Other non-interest bearing current liabilities | 4 612.29 | 3 961.99 | 2 804.27 | 3 440.30 | 3 298.26 |
| Current liabilities total | 86 826.86 | 114 824.25 | 91 990.18 | 93 105.47 | 93 389.23 |
| Balance sheet total (liabilities) | 796 206.24 | 828 853.19 | 828 093.91 | 701 897.47 | 745 945.60 |
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.