TØNDER DEPONI A/S
CVR number: 32065791
Håndværkervej 4, 6261 Bredebro
info@toender.dk
tel: 88437507
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 15 715.00 | 13 845.00 | 14 517.00 | 15 165.00 | 14 944.00 |
| Other operating income | 650.00 | ||||
| Costs of manufacturing | -14 105.00 | -13 476.00 | -13 154.00 | -12 721.00 | -12 797.00 |
| Gross profit | 1 610.00 | 369.00 | 1 363.00 | 2 444.00 | 2 147.00 |
| Costs of management | -1 496.00 | -1 372.00 | -1 200.00 | -1 494.00 | -1 588.00 |
| Other operating expenses | -85.00 | -29.00 | |||
| EBIT | 114.00 | -1 003.00 | 163.00 | 950.00 | 559.00 |
| Other financial income | 2.00 | 4.00 | 2.00 | 2.00 | 14.00 |
| Other financial expenses | - 116.00 | 176.00 | - 194.00 | - 342.00 | - 573.00 |
| Pre-tax profit | - 610.00 | 610.00 | |||
| Income taxes | 610.00 | - 610.00 | |||
| Net earnings |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 1 068.00 | 840.00 | 428.00 | 31.00 | |
| Intangible assets total | 1 068.00 | 840.00 | 428.00 | 31.00 | |
| Land and waters | 523.00 | 470.00 | 417.00 | 14 681.00 | 13 240.00 |
| Buildings | 8 175.00 | 17 146.00 | 15 804.00 | ||
| Machinery and equipment | 1 233.00 | 1 039.00 | 914.00 | 812.00 | 715.00 |
| Advance payments and construction in progress | 4 254.00 | 76.00 | 83.00 | 119.00 | |
| Tangible assets total | 14 185.00 | 18 655.00 | 17 211.00 | 15 576.00 | 14 074.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 702.00 | 946.00 | 1 071.00 | 1 220.00 | 2 209.00 |
| Current amounts owed by group member comp. | 2 658.00 | 992.00 | 1 004.00 | 993.00 | 2 060.00 |
| Current owed by particip. interest comp. | 3.00 | ||||
| Prepayments and accrued income | 93.00 | 85.00 | 91.00 | 65.00 | 115.00 |
| Current other receivables | 6 974.00 | 6 562.00 | 7 498.00 | 9 013.00 | 5 135.00 |
| Current deferred tax assets | 610.00 | 610.00 | |||
| Short term receivables total | 10 430.00 | 9 195.00 | 10 274.00 | 11 291.00 | 9 519.00 |
| Cash and bank deposits | 2 240.00 | 2 328.00 | 2 422.00 | 2 523.00 | 2 743.00 |
| Cash and cash equivalents | 2 240.00 | 2 328.00 | 2 422.00 | 2 523.00 | 2 743.00 |
| Balance sheet total (assets) | 27 923.00 | 31 018.00 | 30 335.00 | 29 421.00 | 26 336.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 224.00 | 1 224.00 | 1 224.00 | 1 224.00 | 1 224.00 |
| Shareholders equity total | 1 724.00 | 1 724.00 | 1 724.00 | 1 724.00 | 1 724.00 |
| Provisions | 10 410.00 | 10 277.00 | 9 941.00 | 10 052.00 | 10 279.00 |
| Non-current leasing loans | 2 732.00 | 2 372.00 | 2 075.00 | 1 673.00 | |
| Non-current liabilities total | 2 732.00 | 2 372.00 | 2 075.00 | 1 673.00 | |
| Current loans from credit institutions | 11 251.00 | 12 702.00 | 12 898.00 | 12 205.00 | 8 286.00 |
| Current trade creditors | 3 133.00 | 1 378.00 | 1 813.00 | 1 502.00 | 1 968.00 |
| Current owed to group member | 1 167.00 | 938.00 | 857.00 | 1 497.00 | 989.00 |
| Other non-interest bearing current liabilities | 238.00 | 1 267.00 | 730.00 | 366.00 | 1 417.00 |
| Current liabilities total | 15 789.00 | 16 285.00 | 16 298.00 | 15 570.00 | 12 660.00 |
| Balance sheet total (liabilities) | 27 923.00 | 31 018.00 | 30 335.00 | 29 421.00 | 26 336.00 |
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.