TT BLIK, VVS OG ANLÆG ApS
CVR number: 33781660
Bødkervej 4, 4660 Store Heddinge
tt@tingvold.dk
tel: 26273332
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 893.89 | 755.26 | 981.79 | 706.05 | 775.82 |
| Employee benefit expenses | - 551.57 | - 511.69 | - 531.64 | - 511.58 | - 625.89 |
| Total depreciation | -8.00 | -8.00 | -44.41 | -44.40 | |
| EBIT | 334.32 | 235.57 | 450.15 | 150.06 | 105.53 |
| Other financial income | 17.45 | 15.70 | 20.08 | 8.81 | 11.23 |
| Other financial expenses | -6.55 | -4.20 | -4.77 | -3.81 | -0.25 |
| Pre-tax profit | 345.21 | 247.07 | 465.46 | 155.06 | 116.51 |
| Income taxes | -79.49 | -55.03 | - 102.15 | -34.84 | -26.36 |
| Net earnings | 265.72 | 192.04 | 363.31 | 120.21 | 90.15 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 8.00 | 177.60 | 133.20 | ||
| Tangible assets total | 8.00 | 177.60 | 133.20 | ||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.80 | 25.80 | 25.80 | 25.80 | 25.80 |
| Inventories total | 25.80 | 25.80 | 25.80 | 25.80 | 25.80 |
| Current trade debtors | 91.61 | 64.77 | 145.09 | 84.56 | 234.51 |
| Current amounts owed by group member comp. | 366.14 | 470.56 | 631.36 | 188.86 | 151.08 |
| Prepayments and accrued income | 8.25 | 13.04 | 9.75 | 10.72 | 7.25 |
| Current other receivables | 82.44 | ||||
| Current deferred tax assets | 3.79 | 3.83 | 2.88 | ||
| Short term receivables total | 469.79 | 634.64 | 789.08 | 284.14 | 392.84 |
| Cash and bank deposits | 505.45 | 478.17 | 545.52 | 538.00 | 475.99 |
| Cash and cash equivalents | 505.45 | 478.17 | 545.52 | 538.00 | 475.99 |
| Balance sheet total (assets) | 1 009.03 | 1 138.62 | 1 360.39 | 1 025.54 | 1 027.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 50.00 | 175.00 | 300.00 | 120.00 | 120.00 |
| Retained earnings | 257.55 | 348.27 | 234.89 | 478.20 | 478.41 |
| Profit of the financial year | 265.72 | 192.04 | 363.31 | 120.21 | 90.15 |
| Shareholders equity total | 653.27 | 795.31 | 978.20 | 798.41 | 768.55 |
| Provisions | 7.63 | 5.55 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 165.11 | 26.88 | 63.67 | 31.15 | 85.04 |
| Current owed to participating | 0.10 | 0.47 | |||
| Short-term deferred tax liabilities | 56.15 | 101.20 | 24.33 | 28.45 | |
| Other non-interest bearing current liabilities | 190.55 | 259.81 | 217.33 | 164.01 | 140.24 |
| Current liabilities total | 355.76 | 343.30 | 382.20 | 219.49 | 253.73 |
| Balance sheet total (liabilities) | 1 009.03 | 1 138.62 | 1 360.39 | 1 025.54 | 1 027.83 |
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.