THYREGOD A/S — Credit Rating and Financial Key Figures
CVR number: 24257037
Borgergade 46, Thyregod 7323 Give
tel: 75734492
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 9 217.92 | 4 363.57 | 6 589.05 | 13 924.82 | -7 260.38 |
Costs of management | -2 875.80 | -2 943.58 | -3 108.38 | -3 943.48 | -3 815.56 |
Costs of distribution | -2 865.32 | -2 222.69 | -2 124.27 | -1 541.49 | - 968.45 |
Other operating expenses | -7.87 | - 461.50 | -87.83 | ||
EBIT | 3 476.80 | - 802.70 | 1 348.53 | 7 978.35 | -12 132.22 |
Other financial income | 106.23 | 33.95 | 92.88 | 67.12 | 103.44 |
Other financial expenses | - 631.07 | - 447.89 | - 696.53 | -1 331.54 | -1 984.53 |
Net income from associates (fin.) | 164.02 | 83.17 | 256.41 | - 569.12 | 1 768.71 |
Pre-tax profit | 3 115.98 | -1 133.47 | 1 001.28 | 6 144.81 | -12 244.60 |
Income taxes | - 432.65 | 212.49 | - 160.72 | -1 536.22 | 1 898.81 |
Net earnings | 2 683.32 | - 920.98 | 840.56 | 4 608.59 | -10 345.78 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 66.25 | 108.65 | 1 572.03 | ||
Intangible assets total | 66.25 | 108.65 | 1 572.03 | ||
Land and waters | 13 044.15 | 14 784.88 | 14 988.91 | 14 812.16 | 14 635.41 |
Buildings | 2 900.61 | 2 424.03 | 2 139.63 | 2 016.80 | 1 357.24 |
Machinery and equipment | 167.80 | 453.39 | 194.52 | 191.34 | 160.36 |
Tangible assets total | 16 112.57 | 17 662.29 | 17 323.06 | 17 020.30 | 16 153.01 |
Holdings in group member companies | 2 001.84 | 2 085.01 | 2 341.42 | 1 772.30 | 3 541.01 |
Participating interests | 19.60 | 1 919.60 | 1 919.60 | 1 919.60 | |
Investments total | 2 001.84 | 2 104.61 | 4 261.02 | 3 691.90 | 5 460.61 |
Non-current other receivables | 30.00 | 30.00 | |||
Long term receivables total | 30.00 | 30.00 | |||
Semifinished products | 9 422.71 | 9 219.43 | 10 664.92 | 11 791.83 | 10 373.11 |
Raw materials and consumables | 7 309.83 | 9 004.93 | 9 404.08 | 9 319.67 | 8 313.84 |
Finished products/goods | 7 392.92 | 6 722.40 | 9 529.90 | 9 163.13 | 7 926.94 |
Advance payments | 475.02 | ||||
Inventories total | 24 125.46 | 25 421.78 | 29 598.90 | 30 274.63 | 26 613.88 |
Current trade debtors | 6 096.98 | 4 605.71 | 4 644.17 | 7 556.46 | 5 158.18 |
Current amounts owed by group member comp. | 1 197.83 | 221.59 | 230.45 | 1 279.67 | 1 084.88 |
Current owed by particip. interest comp. | 337.88 | 4 674.64 | 2 539.02 | 4 014.58 | 5 809.34 |
Prepayments and accrued income | 88.00 | 25.07 | 25.07 | 224.09 | 40.71 |
Current other receivables | 1 000.00 | 8 146.46 | |||
Short term receivables total | 7 720.70 | 9 527.01 | 8 438.72 | 21 221.26 | 12 093.11 |
Cash and bank deposits | 2 096.79 | 2 378.09 | 29.81 | 7.24 | 4.25 |
Cash and cash equivalents | 2 096.79 | 2 378.09 | 29.81 | 7.24 | 4.25 |
Balance sheet total (assets) | 52 123.61 | 57 202.42 | 61 223.53 | 72 245.33 | 60 354.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 3 667.00 | 3 667.00 | 3 667.00 | 3 667.00 | 3 667.00 |
Other reserves | 1 936.85 | 2 020.01 | 2 276.42 | 1 722.30 | 3 491.01 |
Retained earnings | 17 326.97 | 19 927.13 | 18 749.74 | 20 144.42 | 22 984.30 |
Profit of the financial year | 2 683.32 | - 920.98 | 840.56 | 4 608.59 | -10 345.78 |
Shareholders equity total | 25 614.14 | 24 693.16 | 25 533.72 | 30 142.31 | 19 796.53 |
Provisions | 414.36 | 201.87 | 362.59 | 1 898.81 | |
Non-current loans from credit institutions | 2 308.60 | 2 975.33 | 2 375.33 | 1 751.36 | |
Non-current leasing loans | 1 321.93 | 1 027.90 | 578.78 | 50.91 | 405.47 |
Non-current other liabilities | 1 121.82 | 1 312.44 | |||
Non-current deferred tax liabilities | 1 250.71 | 1 265.05 | 1 304.26 | ||
Non-current liabilities total | 2 443.75 | 4 648.95 | 4 804.83 | 3 691.29 | 3 461.09 |
Current loans from credit institutions | 15 339.09 | 17 358.44 | 18 389.28 | 19 845.07 | 21 016.89 |
Advances received | 273.75 | 426.53 | |||
Current trade creditors | 3 030.39 | 4 572.14 | 6 605.60 | 10 888.99 | 7 846.56 |
Current owed to group member | 9.10 | ||||
Other non-interest bearing current liabilities | 5 103.10 | 5 449.44 | 4 994.50 | 4 711.13 | 7 040.64 |
Accruals and deferred income | 178.77 | 278.44 | 533.02 | 793.97 | 757.54 |
Current liabilities total | 23 651.35 | 27 658.45 | 30 522.39 | 36 512.92 | 37 097.25 |
Balance sheet total (liabilities) | 52 123.61 | 57 202.42 | 61 223.53 | 72 245.33 | 60 354.87 |
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.