TIGNUM ApS
CVR number: 28119550
Balticagade 10 B, 8000 Aarhus C
finance@grown-up-europe.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 469.86 | 484.19 | 398.55 | - 262.60 | - 267.23 |
| Employee benefit expenses | - 338.97 | - 383.01 | - 425.24 | - 164.07 | |
| Other operating expenses | - 128.97 | ||||
| Total depreciation | -48.69 | -13.76 | -23.85 | -10.71 | -14.08 |
| EBIT | 82.20 | 87.42 | -50.53 | - 566.35 | - 281.31 |
| Other financial income | 76.06 | 84.31 | 112.69 | 122.21 | 194.30 |
| Other financial expenses | -6.17 | -24.02 | -53.57 | -5.79 | -1.26 |
| Pre-tax profit | 152.09 | 147.71 | 8.58 | - 449.93 | -88.27 |
| Income taxes | 1.66 | ||||
| Net earnings | 152.09 | 147.71 | 8.58 | - 448.27 | -88.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 99.66 | 156.49 | 402.10 | 35.20 | 20.70 |
| Tangible assets total | 99.66 | 156.49 | 402.10 | 35.20 | 20.70 |
| Other receivables | 18.95 | 24.04 | 29.41 | 123.68 | 127.12 |
| Investments total | 18.95 | 24.04 | 29.41 | 123.68 | 127.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 98.95 | 17.89 | 173.68 | 2.23 | |
| Current amounts owed by group member comp. | 1 666.08 | 2 573.08 | 3 185.67 | 2 832.54 | 2 905.72 |
| Prepayments and accrued income | 4.11 | 9.43 | 35.14 | ||
| Current other receivables | 10.62 | 34.83 | 216.16 | 39.63 | |
| Short term receivables total | 1 779.76 | 2 600.40 | 3 394.17 | 3 050.93 | 2 980.49 |
| Cash and bank deposits | 393.68 | 542.81 | 378.68 | 410.79 | 100.02 |
| Cash and cash equivalents | 393.68 | 542.81 | 378.68 | 410.79 | 100.02 |
| Balance sheet total (assets) | 2 292.05 | 3 323.73 | 4 204.36 | 3 620.61 | 3 228.33 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 1 305.00 | 1 457.09 | 1 604.81 | 1 613.39 | 1 165.12 |
| Profit of the financial year | 152.09 | 147.71 | 8.58 | - 448.27 | -88.27 |
| Shareholders equity total | 1 582.09 | 1 729.81 | 1 738.39 | 1 290.12 | 1 201.85 |
| Non-current other liabilities | 31.60 | 31.60 | |||
| Non-current deferred tax liabilities | 31.60 | 31.60 | |||
| Non-current liabilities total | 31.60 | 31.60 | 31.60 | 31.60 | |
| Current trade creditors | 62.62 | 126.36 | 63.81 | 22.31 | 37.09 |
| Current owed to group member | 100.00 | 818.98 | 1 862.20 | 1 802.20 | 1 802.20 |
| Other non-interest bearing current liabilities | 547.34 | 616.99 | 508.36 | 474.37 | 155.58 |
| Current liabilities total | 709.96 | 1 562.32 | 2 434.37 | 2 298.88 | 1 994.88 |
| Balance sheet total (liabilities) | 2 292.05 | 3 323.73 | 4 204.36 | 3 620.61 | 3 228.33 |
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.