Trummersgård A/S — Credit Rating and Financial Key Figures
CVR number: 40595473
Søbyvej 40, Søvang 7840 Højslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 333.29 | 9 187.44 | 2 728.71 | - 750.04 | 15 848.81 |
Employee benefit expenses | -1 620.17 | -3 424.06 | -3 287.74 | -3 450.88 | -3 952.39 |
Total depreciation | - 680.28 | -1 520.81 | -1 821.63 | -1 846.02 | -1 914.40 |
EBIT | 4 032.84 | 4 242.57 | -2 380.66 | -6 046.94 | 9 982.02 |
Other financial income | 22.58 | 67.80 | 45.28 | 9.65 | 4.46 |
Other financial expenses | - 405.09 | - 347.96 | - 324.93 | - 638.38 | -1 967.73 |
Income from other inv. held as non-curr. assets | 1.58 | 0.26 | 1.01 | ||
Pre-tax profit | 3 651.91 | 3 962.67 | -2 659.30 | -6 675.67 | 8 018.74 |
Income taxes | - 803.56 | - 875.95 | 576.00 | 1 446.00 | -1 760.88 |
Net earnings | 2 848.36 | 3 086.72 | -2 083.31 | -5 229.67 | 6 257.86 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 50 059.59 | 49 476.01 | 48 475.11 | 47 324.21 | 49 529.87 |
Buildings | 1 588.21 | 3 175.49 | 2 934.31 | 2 583.13 | 2 391.45 |
Machinery and equipment | 951.73 | 1 380.90 | 1 068.95 | 828.90 | 477.10 |
Other tangible assets | 8 824.00 | 9 869.50 | 9 581.00 | 9 707.50 | 9 329.00 |
Tangible assets total | 61 423.52 | 63 901.90 | 62 059.36 | 60 443.74 | 61 727.43 |
Other non-current investments | -4 934.75 | -4 790.50 | -4 853.75 | -4 664.50 | |
Other receivables | -4 412.00 | ||||
Investments total | -4 412.00 | -4 934.75 | -4 790.50 | -4 853.75 | -4 664.50 |
Non-current loans receivable | 1.03 | 114.85 | 200.00 | 233.82 | 234.21 |
Long term receivables total | 1.03 | 114.85 | 200.00 | 233.82 | 234.21 |
Raw materials and consumables | 2 497.96 | 3 178.00 | 2 608.70 | 2 800.00 | 3 466.00 |
Other stocks | 4 953.02 | 5 915.50 | 5 827.54 | 5 011.96 | 4 420.10 |
Inventories total | 7 450.98 | 9 093.50 | 8 436.24 | 7 811.96 | 7 886.10 |
Current trade debtors | 720.40 | 758.50 | 653.05 | 134.41 | 58.98 |
Prepayments and accrued income | 5.24 | ||||
Current other receivables | 1 825.03 | 3 036.84 | 2 332.08 | 208.85 | 86.55 |
Current deferred tax assets | 240.00 | 1 115.00 | |||
Short term receivables total | 2 545.42 | 3 800.58 | 3 225.13 | 1 458.25 | 145.53 |
Cash and bank deposits | 840.63 | ||||
Cash and cash equivalents | 840.63 | ||||
Balance sheet total (assets) | 67 008.96 | 71 976.08 | 69 130.23 | 65 094.03 | 66 169.40 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 12 500.00 | 12 500.00 | 12 500.00 | 12 500.00 | 12 500.00 |
Retained earnings | 2 848.36 | 5 935.08 | 3 851.77 | -1 377.89 | |
Profit of the financial year | 2 848.36 | 3 086.72 | -2 083.31 | -5 229.67 | 6 257.86 |
Shareholders equity total | 15 348.36 | 18 435.08 | 16 351.77 | 11 122.11 | 17 379.97 |
Provisions | 322.00 | 907.00 | 331.00 | 236.00 | |
Capital loans | 3 000.00 | 5 000.00 | |||
Non-current loans from credit institutions | 41 370.43 | 41 775.16 | 40 056.50 | 38 510.73 | 37 513.15 |
Non-current liabilities total | 41 370.43 | 41 775.16 | 43 056.50 | 43 510.73 | 37 513.15 |
Current loans from credit institutions | 6 811.28 | 6 661.77 | 6 071.26 | 6 802.16 | 1 636.00 |
Current trade creditors | 2 523.60 | 3 486.70 | 2 509.44 | 2 405.50 | 1 904.75 |
Short-term deferred tax liabilities | 481.56 | 290.95 | 345.88 | ||
Other non-interest bearing current liabilities | 151.73 | 419.43 | 810.25 | 1 253.53 | 7 147.95 |
Accruals and deferred income | 5.70 | ||||
Current liabilities total | 9 968.17 | 10 858.84 | 9 390.95 | 10 461.19 | 11 040.28 |
Balance sheet total (liabilities) | 67 008.96 | 71 976.08 | 69 130.23 | 65 094.03 | 66 169.40 |
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.