thomas praefab Østervrå A/S — Credit Rating and Financial Key Figures
CVR number: 19056090
Høngårdsvej 30, 9750 Østervrå
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 26 952.52 | 18 514.68 | 24 429.81 | 52 909.62 | 46 091.84 |
| Employee benefit expenses | -15 746.25 | -12 415.23 | -16 293.58 | -39 075.43 | -35 351.02 |
| Other operating expenses | -1 861.43 | ||||
| EBIT | 11 206.27 | 6 099.45 | 8 136.22 | 13 834.19 | 8 879.38 |
| Other financial income | 48.80 | 1.32 | 3.03 | 146.59 | 622.45 |
| Other financial expenses | - 226.46 | - 372.34 | - 539.64 | - 314.73 | - 137.50 |
| Pre-tax profit | 11 028.61 | 5 728.44 | 7 599.61 | 13 666.04 | 9 364.33 |
| Income taxes | -2 462.77 | -1 261.65 | -1 678.44 | -3 013.45 | -2 223.73 |
| Net earnings | 8 565.84 | 4 466.79 | 5 921.17 | 10 652.59 | 7 140.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 49.19 | 54.72 | 52.14 | 42.76 | |
| Raw materials and consumables | 2 653.14 | 2 765.95 | 3 570.79 | 3 719.57 | 3 365.37 |
| Inventories total | 2 653.14 | 2 815.14 | 3 625.51 | 3 771.71 | 3 408.13 |
| Current trade debtors | 6 901.71 | 7 564.53 | 10 369.02 | 10 206.49 | 4 043.58 |
| Current amounts owed by group member comp. | 167.94 | ||||
| Prepayments and accrued income | 388.00 | ||||
| Current other receivables | 1 791.12 | 1 292.11 | 3 403.03 | 8 841.68 | 8 729.07 |
| Short term receivables total | 9 080.83 | 9 024.57 | 13 772.05 | 19 048.17 | 12 772.65 |
| Cash and bank deposits | 26 084.54 | 36 103.08 | 25 490.75 | 21 575.82 | 31 949.61 |
| Cash and cash equivalents | 26 084.54 | 36 103.08 | 25 490.75 | 21 575.82 | 31 949.61 |
| Balance sheet total (assets) | 37 818.51 | 47 942.79 | 42 888.31 | 44 395.71 | 48 130.39 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 5 366.98 | 13 932.82 | 10 399.61 | 1 320.78 | 11 973.37 |
| Profit of the financial year | 8 565.84 | 4 466.79 | 5 921.17 | 10 652.59 | 7 140.60 |
| Shareholders equity total | 14 432.82 | 18 899.61 | 16 820.78 | 12 473.37 | 19 613.97 |
| Provisions | 233.52 | 83.99 | 246.32 | ||
| Non-current liabilities total | |||||
| Advances received | 2 425.00 | 11 281.22 | 17 199.59 | 12 700.00 | |
| Current trade creditors | 1 154.61 | 4 303.54 | 3 471.43 | 2 198.88 | 2 539.30 |
| Current owed to group member | 12 675.28 | 17 393.26 | 1 261.65 | 2 862.55 | 6 183.18 |
| Short-term deferred tax liabilities | 1 631.51 | 1 261.65 | 1 444.92 | 3 154.27 | 2 052.68 |
| Other non-interest bearing current liabilities | 5 499.30 | 6 084.74 | 8 374.80 | 6 423.07 | 4 794.94 |
| Current liabilities total | 23 385.69 | 29 043.18 | 25 834.01 | 31 838.35 | 28 270.10 |
| Balance sheet total (liabilities) | 37 818.51 | 47 942.79 | 42 888.31 | 44 395.71 | 48 130.39 |
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.