Tintshop ApS
CVR number: 37782351
Glasmagervej 6, Fensmark 4684 Holmegaard
info@tintshop.dk
tel: 82820303
www.tintshop.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 561.52 | 2 328.77 | 2 710.61 | 2 894.21 | 2 361.52 |
| Employee benefit expenses | -1 450.33 | -1 720.25 | -2 049.16 | -2 247.35 | -2 250.82 |
| Total depreciation | -8.82 | -6.42 | -11.48 | -29.97 | -94.59 |
| EBIT | 102.38 | 602.11 | 649.96 | 616.89 | 16.12 |
| Other financial income | 0.80 | 3.76 | 9.83 | 4.97 | |
| Other financial expenses | -3.71 | -6.57 | -9.71 | -6.40 | -1.00 |
| Pre-tax profit | 99.47 | 595.54 | 644.02 | 620.32 | 20.09 |
| Income taxes | -22.73 | - 133.32 | - 143.31 | - 139.18 | -6.39 |
| Net earnings | 76.74 | 462.22 | 500.70 | 481.14 | 13.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.58 | 33.95 | 22.47 | 343.07 | 420.06 |
| Tangible assets total | 5.58 | 33.95 | 22.47 | 343.07 | 420.06 |
| Other receivables | 86.19 | 87.01 | 94.97 | 102.30 | |
| Investments total | 86.19 | 87.01 | 94.97 | 102.30 | |
| Long term receivables total | |||||
| Finished products/goods | 299.53 | 394.01 | 604.88 | 720.94 | 628.96 |
| Inventories total | 299.53 | 394.01 | 604.88 | 720.94 | 628.96 |
| Current trade debtors | 149.97 | 204.14 | 415.67 | 531.26 | 522.68 |
| Current amounts owed by group member comp. | 8.01 | 12.88 | 16.55 | 36.14 | 76.14 |
| Prepayments and accrued income | 45.64 | 40.51 | 28.99 | 32.84 | 10.00 |
| Current other receivables | 362.32 | 223.43 | 16.55 | 27.55 | |
| Current deferred tax assets | 1.70 | 0.47 | 1.01 | 17.09 | |
| Short term receivables total | 205.33 | 620.31 | 685.65 | 616.78 | 653.45 |
| Cash and bank deposits | 234.33 | 797.89 | 845.99 | 816.22 | 695.67 |
| Cash and cash equivalents | 234.33 | 797.89 | 845.99 | 816.22 | 695.67 |
| Balance sheet total (assets) | 830.95 | 1 933.18 | 2 253.95 | 2 599.32 | 2 398.14 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 262.57 | 339.31 | 801.52 | 1 302.23 | 1 783.37 |
| Profit of the financial year | 76.74 | 462.22 | 500.70 | 481.14 | 13.70 |
| Shareholders equity total | 389.31 | 851.52 | 1 352.23 | 1 833.37 | 1 847.07 |
| Provisions | 13.17 | 36.65 | |||
| Non-current other liabilities | 37.52 | 97.43 | |||
| Non-current liabilities total | 37.52 | 97.43 | |||
| Current loans from credit institutions | 0.50 | ||||
| Current trade creditors | 137.05 | 250.64 | 206.90 | 171.21 | 99.66 |
| Short-term deferred tax liabilities | 69.88 | 132.09 | 3.86 | 125.00 | |
| Other non-interest bearing current liabilities | 197.20 | 601.49 | 690.46 | 456.57 | 414.76 |
| Current liabilities total | 404.13 | 984.22 | 901.73 | 752.78 | 514.42 |
| Balance sheet total (liabilities) | 830.95 | 1 933.18 | 2 253.95 | 2 599.32 | 2 398.14 |
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.