TEKNIKERHUSET ApS — Credit Rating and Financial Key Figures
CVR number: 32286615
Håndværkervænget 9, 3400 Hillerød
afm@afmconsult.dk
tel: 48482544
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 207.57 | 194.09 | 239.93 | 196.46 | 109.34 |
| Total depreciation | -84.46 | -91.46 | -96.32 | -78.17 | -15.23 |
| EBIT | 123.11 | 102.63 | 143.61 | 118.29 | 94.10 |
| Other financial income | 6.77 | 6.50 | 6.73 | 2.68 | |
| Other financial expenses | -2.82 | -1.85 | -4.71 | -3.34 | |
| Pre-tax profit | 127.07 | 107.29 | 145.63 | 114.95 | 96.78 |
| Income taxes | -27.94 | -23.60 | -32.03 | -25.77 | -21.29 |
| Net earnings | 99.13 | 83.69 | 113.61 | 89.18 | 75.50 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 58.74 | 27.45 | 4.28 | ||
| Intangible assets total | 58.74 | 27.45 | 4.28 | ||
| Machinery and equipment | 0.76 | 162.27 | 89.12 | 15.23 | |
| Tangible assets total | 0.76 | 162.27 | 89.12 | 15.23 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 160.42 | 163.71 | 172.28 | 26.70 | |
| Prepayments and accrued income | 26.47 | 47.80 | 73.19 | 68.23 | 72.16 |
| Current deferred tax assets | 34.61 | 32.22 | 33.44 | 22.20 | 13.80 |
| Short term receivables total | 221.50 | 243.74 | 278.91 | 90.43 | 112.66 |
| Cash and bank deposits | 147.82 | 117.36 | 256.62 | 536.78 | 160.71 |
| Cash and cash equivalents | 147.82 | 117.36 | 256.62 | 536.78 | 160.71 |
| Balance sheet total (assets) | 428.82 | 550.82 | 628.93 | 642.44 | 273.38 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 437.90 | 75.50 | |||
| Retained earnings | 52.30 | 151.42 | 235.11 | -89.18 | -75.50 |
| Profit of the financial year | 99.13 | 83.69 | 113.61 | 89.18 | 75.50 |
| Shareholders equity total | 276.42 | 360.11 | 473.72 | 562.90 | 200.50 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.38 | ||||
| Current trade creditors | 12.00 | 107.39 | 15.07 | ||
| Current owed to group member | 75.02 | 54.66 | 78.16 | 39.48 | |
| Short-term deferred tax liabilities | 33.81 | 21.21 | 33.24 | 14.62 | 12.89 |
| Other non-interest bearing current liabilities | 31.56 | 7.44 | 28.73 | 25.43 | 59.62 |
| Current liabilities total | 152.40 | 190.70 | 155.21 | 79.54 | 72.88 |
| Balance sheet total (liabilities) | 428.82 | 550.82 | 628.93 | 642.44 | 273.38 |
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.