Botilbud på Tværs ApS — Credit Rating and Financial Key Figures
CVR number: 29316279
Nørregade 14, 9640 Farsø
tvaers@tvaers.com
tel: 98633144
www.tvaers.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 52 758.66 | 62 306.92 | 70 661.96 | 74 267.17 | 82 503.74 |
Employee benefit expenses | -48 761.00 | -56 650.57 | -64 456.88 | -67 740.28 | -77 653.12 |
Total depreciation | -2 562.53 | -1 739.27 | -1 957.33 | -1 898.44 | -1 779.59 |
EBIT | 1 435.12 | 3 917.09 | 4 247.75 | 4 628.45 | 3 071.04 |
Other financial income | 4.11 | 2.84 | 0.92 | 0.07 | 40.40 |
Other financial expenses | - 193.38 | - 312.33 | - 305.69 | - 312.49 | - 333.31 |
Net income from associates (fin.) | -9.69 | -6.11 | |||
Pre-tax profit | 1 236.17 | 3 601.48 | 3 942.99 | 4 316.02 | 2 778.13 |
Income taxes | - 275.69 | - 795.93 | - 869.65 | - 955.31 | - 613.57 |
Net earnings | 960.48 | 2 805.55 | 3 073.33 | 3 360.71 | 2 164.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 27 302.01 | 26 581.18 | 26 177.40 | 26 332.29 | 26 398.58 |
Buildings | 927.29 | 807.64 | 687.99 | 568.34 | 493.49 |
Machinery and equipment | 2 989.42 | 3 266.55 | 2 903.16 | 2 130.44 | 2 644.11 |
Tangible assets total | 31 218.72 | 30 655.36 | 29 768.55 | 29 031.07 | 29 536.19 |
Holdings in group member companies | 77.72 | ||||
Other non-current investments | -14.00 | ||||
Other receivables | 14.00 | 14.00 | |||
Investments total | 91.72 | ||||
Non-curr. owed by group member comp. | 69.51 | ||||
Non-current loans receivable | -14.00 | ||||
Long term receivables total | 55.51 | ||||
Inventories total | |||||
Current trade debtors | 126.20 | 173.22 | |||
Prepayments and accrued income | 295.24 | 346.29 | 33.77 | 52.76 | 180.80 |
Current other receivables | 141.99 | 261.22 | 164.97 | 224.97 | 489.78 |
Short term receivables total | 437.22 | 607.51 | 198.75 | 403.94 | 843.80 |
Other current investments | 0.73 | 1.18 | |||
Cash and bank deposits | 1 654.72 | 2 080.79 | 24.26 | 154.20 | 3 117.72 |
Cash and cash equivalents | 1 655.45 | 2 081.96 | 24.26 | 154.20 | 3 117.72 |
Balance sheet total (assets) | 33 458.62 | 33 344.83 | 29 991.55 | 29 589.21 | 33 497.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
Shares repurchased | 7 389.25 | 3 000.00 | 3 000.00 | 3 000.00 | 1 400.00 |
Retained earnings | 5 589.52 | 3 550.00 | 3 355.55 | 3 428.89 | 5 389.60 |
Profit of the financial year | 960.48 | 2 805.55 | 3 073.33 | 3 360.71 | 2 164.55 |
Shareholders equity total | 14 189.25 | 9 605.56 | 9 678.89 | 10 039.60 | 9 204.15 |
Provisions | 1 260.48 | 1 435.41 | 1 548.02 | 1 683.31 | 1 850.06 |
Non-current loans from credit institutions | 6 582.81 | 5 990.17 | 6 286.43 | 6 315.01 | 5 775.24 |
Non-current other liabilities | 1 829.20 | 4 732.02 | 2 428.72 | ||
Non-current deferred tax liabilities | 2 474.10 | 2 554.44 | |||
Non-current liabilities total | 8 412.01 | 10 722.19 | 8 715.14 | 8 789.11 | 8 329.68 |
Current loans from credit institutions | 1 071.80 | 623.63 | 602.41 | 630.04 | 552.47 |
Advances received | 2 545.94 | 1 654.93 | 1 475.34 | 1 857.93 | 3 659.71 |
Current trade creditors | 872.86 | 691.28 | 744.64 | 640.55 | 674.43 |
Current owed to participating | 1 442.60 | ||||
Short-term deferred tax liabilities | 29.30 | 503.14 | 157.04 | 538.03 | 236.82 |
Other non-interest bearing current liabilities | 5 076.98 | 8 108.69 | 7 070.06 | 5 410.65 | 7 547.78 |
Current liabilities total | 9 596.89 | 11 581.67 | 10 049.50 | 9 077.19 | 14 113.81 |
Balance sheet total (liabilities) | 33 458.62 | 33 344.83 | 29 991.55 | 29 589.21 | 33 497.70 |
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.