THK HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 27113257
Østerfælled Torv 10, 2100 København Ø
tel: 40591406
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | -6.50 | -13.80 | -25.01 | 309.19 | - 218.66 |
Employee benefit expenses | -17 941.99 | ||||
Total depreciation | - 565.26 | ||||
EBIT | -5 835.05 | -13.80 | -25.01 | 309.19 | - 218.66 |
Other financial income | 128.43 | 246.87 | 215.08 | 454.07 | 425.51 |
Other financial expenses | 376.99 | - 139.44 | 333.75 | -93.18 | -61.92 |
Net income from associates (fin.) | -9 283.77 | 3 525.77 | - 854.09 | -2 927.96 | -2 005.18 |
Pre-tax profit | -8 402.05 | 3 619.40 | - 630.28 | -2 463.65 | -1 410.25 |
Income taxes | 53.32 | -35.42 | -32.45 | - 150.27 | -33.79 |
Net earnings | -8 348.73 | 3 583.98 | - 662.73 | -2 613.92 | -1 444.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Goodwill | 1 687.00 | ||||
Intangible assets total | 1 687.00 | ||||
Land and waters | 8 347.99 | ||||
Machinery and equipment | 1 319.32 | ||||
Tangible assets total | 9 667.31 | ||||
Holdings in group member companies | 17 100.26 | 17 563.48 | 8 772.38 | 3 729.67 | 1 724.49 |
Participating interests | 11 386.04 | ||||
Other non-current investments | -11 354.31 | ||||
Other receivables | -14 320.07 | ||||
Investments total | 2 811.92 | 17 563.48 | 8 772.38 | 3 729.67 | 1 724.49 |
Non-current loans receivable | -21 463.06 | 354.80 | 15.11 | ||
Non-current other receivables | 10 128.13 | ||||
Long term receivables total | -11 334.93 | 354.80 | 15.11 | ||
Inventories total | |||||
Current trade debtors | 4 303.12 | ||||
Current amounts owed by group member comp. | 45.00 | 178.72 | 1 053.46 | 891.95 | |
Prepayments and accrued income | 301.29 | ||||
Current other receivables | -4 086.53 | 766.61 | 4 759.67 | 4 864.84 | 5 685.31 |
Current deferred tax assets | 72.08 | 263.92 | 701.08 | 548.83 | 52.31 |
Short term receivables total | 589.95 | 1 075.52 | 5 639.48 | 6 467.14 | 6 629.58 |
Cash and bank deposits | 312.40 | 619.31 | 48.99 | 181.02 | 38.84 |
Cash and cash equivalents | 312.40 | 619.31 | 48.99 | 181.02 | 38.84 |
Non-current assets for sale | 14 952.28 | ||||
Balance sheet total (assets) | 18 685.92 | 19 613.12 | 14 475.96 | 10 377.84 | 8 392.90 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Other reserves | -13 892.76 | 7 428.98 | 7 730.94 | 2 773.23 | 768.05 |
Retained earnings | 10 299.48 | - 303.77 | 3 542.17 | 7 837.14 | 7 228.41 |
Profit of the financial year | -8 348.73 | 3 583.98 | - 662.73 | -2 613.92 | -1 444.04 |
Minority interest (BS) | 18 830.25 | ||||
Shareholders equity total | 7 013.24 | 10 834.19 | 10 735.38 | 8 121.46 | 6 677.42 |
Provisions | 527.49 | ||||
Non-current loans from credit institutions | 4 120.62 | ||||
Non-current accruals and deferred income | 2 793.86 | 1 522.16 | 2 114.75 | ||
Non-current other liabilities | 3 950.52 | 6 222.65 | |||
Non-current deferred tax liabilities | 28.68 | 223.26 | 494.46 | 277.06 | 33.79 |
Non-current liabilities total | 10 893.67 | 7 968.07 | 2 609.21 | 277.06 | 33.79 |
Current loans from credit institutions | 1 121.34 | ||||
Advances received | 584.03 | ||||
Current trade creditors | 6.25 | 6.13 | 6.16 | 5.13 | 5.13 |
Current owed to participating | 97.46 | 101.10 | 104.88 | 111.74 | 33.97 |
Current owed to group member | 667.21 | 684.87 | 794.48 | 1 285.48 | 1 324.94 |
Short-term deferred tax liabilities | 7.92 | 18.76 | 223.26 | 494.46 | 257.99 |
Other non-interest bearing current liabilities | -1 705.22 | 2.59 | 82.50 | 59.67 | |
Current liabilities total | 779.00 | 810.86 | 1 131.37 | 1 979.31 | 1 681.70 |
Balance sheet total (liabilities) | 19 213.41 | 19 613.12 | 14 475.96 | 10 377.84 | 8 392.90 |
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.