TICAN FRESH MEAT A/S — Credit Rating and Financial Key Figures
CVR number: 26786576
Strandvejen 6, 7700 Thisted
TICAN@TICAN.DK
tel: 97924703
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 7 825.54 | 8 898.25 | 8 296.52 | 8 627.43 | 7 398.09 |
Other operating income | 19.73 | 8.90 | |||
Costs of manufacturing | -7 779.69 | -6 678.21 | |||
Gross profit | 742.93 | 673.57 | 631.52 | 847.74 | 719.88 |
Costs of management | - 176.03 | - 174.31 | |||
Costs of distribution | - 620.13 | - 415.34 | |||
Other operating expenses | -2.46 | -3.71 | |||
EBIT | 742.93 | 673.57 | 631.52 | 68.86 | 135.43 |
Other financial income | 9.23 | 14.52 | |||
Other financial expenses | -42.46 | -76.59 | |||
Net income from associates (fin.) | 1.17 | ||||
Pre-tax profit | 208.09 | -35.40 | - 257.53 | 35.63 | 74.53 |
Income taxes | -5.38 | 5.23 | |||
Net earnings | 208.09 | -35.40 | - 257.53 | 30.25 | 79.76 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 5.72 | 13.26 | |||
Goodwill | 69.66 | 55.20 | |||
Intangible assets total | 75.38 | 68.45 | |||
Land and waters | 403.78 | 383.07 | |||
Buildings | 436.39 | 380.17 | |||
Machinery and equipment | 11.15 | 9.42 | |||
Advance payments and construction in progress | 44.26 | 37.67 | |||
Tangible assets total | 895.58 | 810.33 | |||
Other receivables | 2 732.62 | 2 775.51 | 2 868.58 | ||
Investments total | 2 732.62 | 2 775.51 | 2 868.58 | ||
Non-current loans receivable | 9.65 | 9.65 | |||
Long term receivables total | 9.65 | 9.65 | |||
Semifinished products | 32.09 | 25.08 | |||
Raw materials and consumables | 87.91 | 68.46 | |||
Finished products/goods | 275.85 | 289.96 | |||
Advance payments | 1.64 | ||||
Inventories total | 397.50 | 383.50 | |||
Current trade debtors | 1 097.70 | 818.61 | |||
Current amounts owed by group member comp. | 41.14 | 51.42 | |||
Current owed by particip. interest comp. | 7.88 | ||||
Prepayments and accrued income | 33.08 | 12.84 | |||
Current other receivables | 360.23 | 228.75 | |||
Current deferred tax assets | 1.87 | 6.84 | |||
Short term receivables total | 1 534.03 | 1 126.33 | |||
Cash and bank deposits | 369.13 | 373.63 | |||
Cash and cash equivalents | 369.13 | 373.63 | |||
Balance sheet total (assets) | 2 732.62 | 2 775.51 | 2 868.58 | 3 281.26 | 2 771.90 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 789.35 | 717.47 | 510.64 | 234.16 | 234.16 |
Other reserves | -23.92 | -0.14 | |||
Retained earnings | - 208.09 | 35.40 | 257.53 | 244.37 | 257.59 |
Profit of the financial year | 208.09 | -35.40 | - 257.53 | 30.25 | 79.76 |
Minority interest (BS) | 21.33 | 21.31 | |||
Shareholders equity total | 789.35 | 717.47 | 510.64 | 506.19 | 592.69 |
Provisions | 103.51 | 75.28 | |||
Non-current owed to group member | 1 282.70 | ||||
Non-current other liabilities | 51.76 | 53.66 | |||
Non-current liabilities total | 51.76 | 1 336.36 | |||
Current trade creditors | 617.68 | 580.19 | |||
Current owed to group member | 1 820.33 | 48.74 | |||
Short-term deferred tax liabilities | 3.42 | 3.53 | |||
Other non-interest bearing current liabilities | -2 266.22 | - 500.78 | |||
Accruals and deferred income | 1.52 | 1.46 | |||
Current liabilities total | 176.73 | 133.15 | |||
Balance sheet total (liabilities) | 789.35 | 717.47 | 510.64 | 838.18 | 2 137.48 |
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.