TH-REGNSKAB ApS — Credit Rating and Financial Key Figures
CVR number: 30364333
Dannevirkevej 6, 7000 Fredericia
th@th-regnskab.dk
tel: 75514855
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 616.70 | 5 187.43 | 5 986.13 | 6 430.39 | 6 153.48 |
| Employee benefit expenses | -3 846.40 | -4 551.86 | -5 132.87 | -5 883.87 | -5 643.48 |
| Total depreciation | -59.48 | -58.84 | -41.95 | -44.70 | -15.24 |
| EBIT | 710.82 | 576.74 | 811.32 | 501.82 | 494.76 |
| Other financial income | 77.10 | 55.85 | 50.40 | 39.36 | 81.79 |
| Other financial expenses | -1.98 | -6.21 | -10.55 | -9.22 | -0.18 |
| Pre-tax profit | 785.94 | 626.38 | 851.17 | 531.96 | 576.38 |
| Income taxes | - 178.91 | - 142.55 | - 191.74 | - 126.19 | - 133.40 |
| Net earnings | 607.03 | 483.83 | 659.42 | 405.77 | 442.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 38.72 | 25.05 | 11.39 | ||
| Tangible assets total | 38.72 | 25.05 | 11.39 | ||
| Investments total | |||||
| Non-current other receivables | 41.21 | 41.78 | 42.36 | 43.55 | 47.39 |
| Long term receivables total | 41.21 | 41.78 | 42.36 | 43.55 | 47.39 |
| Inventories total | |||||
| Current trade debtors | 671.99 | 488.78 | 638.25 | 674.36 | 586.73 |
| Current amounts owed by group member comp. | 1 243.42 | 1 121.98 | 732.91 | 1 061.30 | 937.83 |
| Prepayments and accrued income | 14.21 | 16.89 | 19.12 | 18.08 | 20.90 |
| Current other receivables | 46.76 | 82.71 | 77.08 | 73.16 | 22.27 |
| Current deferred tax assets | 2.27 | 0.84 | |||
| Short term receivables total | 1 978.66 | 1 710.36 | 1 468.19 | 1 826.91 | 1 567.73 |
| Cash and bank deposits | 442.80 | 632.44 | 485.78 | 0.30 | 312.33 |
| Cash and cash equivalents | 442.80 | 632.44 | 485.78 | 0.30 | 312.33 |
| Balance sheet total (assets) | 2 462.67 | 2 423.30 | 2 021.39 | 1 882.15 | 1 927.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 139.00 | 139.00 | 139.00 | 139.00 | 139.00 |
| Shares repurchased | 600.00 | 450.00 | 600.00 | 400.00 | 400.00 |
| Retained earnings | - 591.97 | - 434.94 | - 551.11 | - 291.69 | - 285.92 |
| Profit of the financial year | 607.03 | 483.83 | 659.42 | 405.77 | 442.98 |
| Shareholders equity total | 754.06 | 637.89 | 847.31 | 653.08 | 696.06 |
| Provisions | 0.05 | 2.51 | |||
| Non-current other liabilities | 99.30 | 243.37 | |||
| Non-current liabilities total | 99.30 | 243.37 | |||
| Current loans from credit institutions | 91.06 | ||||
| Current trade creditors | 93.91 | 57.12 | 62.46 | 94.57 | 99.81 |
| Short-term deferred tax liabilities | 178.16 | 140.22 | 192.63 | 122.84 | 135.91 |
| Other non-interest bearing current liabilities | 1 337.24 | 1 344.65 | 918.99 | 918.08 | 995.68 |
| Current liabilities total | 1 609.31 | 1 541.99 | 1 174.08 | 1 226.56 | 1 231.39 |
| Balance sheet total (liabilities) | 2 462.67 | 2 423.30 | 2 021.39 | 1 882.15 | 1 927.45 |
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.