G. TSCHERNING A/S
CVR number: 26378443
Guldalderen 32, Fløng 2640 Hedehusene
tel: 70207050
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 415.08 | 434.13 | 490.02 | 596.63 | 629.31 |
| Other operating income | 0.74 | 0.33 | |||
| Purchases during the financial year | - 258.48 | - 268.04 | - 303.64 | - 367.72 | - 369.64 |
| External services | -26.51 | -26.78 | -28.20 | -41.01 | -43.16 |
| Gross profit | 130.09 | 139.31 | 158.18 | 188.64 | 216.84 |
| Employee benefit expenses | - 109.63 | - 114.16 | - 125.03 | - 153.67 | - 177.53 |
| Total depreciation | -9.45 | -10.73 | -12.16 | -13.86 | -15.93 |
| EBIT | 11.01 | 14.42 | 20.99 | 21.11 | 23.39 |
| Other financial income | 0.40 | 0.36 | 0.99 | 0.74 | 2.95 |
| Other financial expenses | -0.51 | -0.59 | -1.12 | -1.02 | -1.39 |
| Net income from associates (fin.) | -0.09 | 0.05 | -0.25 | 1.47 | 0.21 |
| Pre-tax profit | 10.81 | 14.25 | 20.61 | 22.31 | 25.16 |
| Income taxes | -2.37 | -2.88 | -4.55 | -5.06 | -5.70 |
| Net earnings | 8.44 | 11.36 | 16.07 | 17.24 | 19.46 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 1.60 | 0.89 | 0.51 | 0.97 | 1.55 |
| Intangible assets total | 1.60 | 0.89 | 0.51 | 0.97 | 1.55 |
| Machinery and equipment | 27.44 | 28.39 | 35.44 | 43.83 | 58.13 |
| Tangible assets total | 27.44 | 28.39 | 35.44 | 43.83 | 58.13 |
| Holdings in group member companies | 6.65 | 8.13 | 8.34 | ||
| Investments total | 6.65 | 8.13 | 8.34 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 1.62 | 4.10 | 2.11 | 2.18 | 3.31 |
| Inventories total | 1.62 | 4.10 | 2.11 | 2.18 | 3.31 |
| Current trade debtors | 85.83 | 101.28 | 108.82 | 141.39 | 143.53 |
| Current amounts owed by group member comp. | 27.95 | 25.56 | 41.71 | 56.16 | 86.98 |
| Prepayments and accrued income | 3.23 | 2.41 | 4.25 | 4.67 | 6.70 |
| Current other receivables | 8.17 | 1.31 | 21.04 | 24.83 | 29.04 |
| Current deferred tax assets | 1.50 | 0.29 | |||
| Short term receivables total | 125.18 | 132.07 | 176.11 | 227.05 | 266.25 |
| Cash and bank deposits | 1.02 | 15.44 | 15.26 | 20.18 | 9.68 |
| Cash and cash equivalents | 1.02 | 15.44 | 15.26 | 20.18 | 9.68 |
| Balance sheet total (assets) | 156.86 | 180.89 | 236.09 | 302.33 | 347.26 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1.70 | 1.70 | 1.70 | 1.70 | 1.70 |
| Shares repurchased | 2.90 | 4.00 | 4.00 | 17.00 | 10.00 |
| Other reserves | 0.07 | ||||
| Retained earnings | 15.00 | 19.44 | 26.74 | 25.87 | 33.11 |
| Profit of the financial year | 8.44 | 11.36 | 16.07 | 17.24 | 19.46 |
| Shareholders equity total | 28.04 | 36.50 | 48.57 | 61.81 | 64.27 |
| Provisions | 9.40 | 12.69 | 16.76 | 21.89 | 11.63 |
| Non-current leasing loans | 13.01 | 14.66 | 18.95 | 21.29 | 25.49 |
| Non-current deferred tax liabilities | 10.48 | 9.84 | 0.92 | 0.95 | 16.44 |
| Non-current liabilities total | 23.49 | 24.50 | 19.87 | 22.24 | 41.92 |
| Current loans from credit institutions | 7.15 | 6.29 | 8.81 | 11.25 | 14.28 |
| Current trade creditors | 38.90 | 57.95 | 61.57 | 58.19 | 73.09 |
| Current owed to group member | 1.46 | 4.68 | 48.89 | 45.05 | |
| Short-term deferred tax liabilities | 4.86 | 3.79 | 0.63 | 0.95 | |
| Other non-interest bearing current liabilities | 18.84 | 19.87 | 19.17 | 28.24 | 26.81 |
| Accruals and deferred income | 24.72 | 19.30 | 56.66 | 49.18 | 69.25 |
| Current liabilities total | 95.92 | 107.20 | 150.89 | 196.39 | 229.43 |
| Balance sheet total (liabilities) | 156.86 | 180.89 | 236.09 | 302.33 | 347.26 |
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.