SIXTUS THOMSEN & SØN A/S
CVR number: 75098510
Jernbanegade 10, 9000 Aalborg
finn@sixtus-thomsen.dk
tel: 98162198
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 840.53 | 2 734.24 | 5 196.95 | 4 561.68 | 2 500.07 |
| Employee benefit expenses | -1 036.27 | -1 024.80 | -1 081.87 | -1 260.05 | -1 426.29 |
| Total depreciation | - 147.68 | - 157.68 | -41.99 | -71.44 | -92.12 |
| EBIT | 656.58 | 1 551.77 | 4 073.08 | 3 230.19 | 981.67 |
| Other financial income | 4.28 | 1.90 | 88.80 | 96.85 | 570.98 |
| Other financial expenses | -45.03 | -51.62 | -26.13 | -26.93 | -21.00 |
| Pre-tax profit | 615.83 | 1 502.05 | 4 135.74 | 3 300.11 | 1 531.65 |
| Income taxes | - 139.62 | - 334.11 | - 914.39 | - 729.13 | - 340.54 |
| Net earnings | 476.22 | 1 167.94 | 3 221.35 | 2 570.98 | 1 191.11 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 343.69 | 221.73 | 179.73 | 378.54 | 442.69 |
| Tangible assets total | 343.69 | 221.73 | 179.73 | 378.54 | 442.69 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 22 996.82 | 22 444.37 | 24 792.66 | 24 507.94 | 23 918.44 |
| Inventories total | 22 996.82 | 22 444.37 | 24 792.66 | 24 507.94 | 23 918.44 |
| Current trade debtors | 2 820.55 | 4 791.45 | 8 487.25 | 5 236.00 | 3 982.31 |
| Current amounts owed by group member comp. | 508.36 | 38.74 | 173.36 | 272.29 | 151.32 |
| Current other receivables | 130.80 | 155.80 | 55.80 | 55.80 | 55.80 |
| Current deferred tax assets | 9.12 | 3.59 | |||
| Short term receivables total | 3 459.71 | 4 995.11 | 8 719.99 | 5 564.09 | 4 189.44 |
| Cash and bank deposits | 2 263.99 | 1 628.95 | 2 156.52 | 5 085.26 | 7 675.83 |
| Cash and cash equivalents | 2 263.99 | 1 628.95 | 2 156.52 | 5 085.26 | 7 675.83 |
| Balance sheet total (assets) | 29 064.22 | 29 290.16 | 35 848.90 | 35 535.83 | 36 226.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
| Shares repurchased | 500.00 | 250.00 | |||
| Retained earnings | 24 552.54 | 25 028.76 | 26 196.70 | 29 418.05 | 31 739.03 |
| Profit of the financial year | 476.22 | 1 167.94 | 3 221.35 | 2 570.98 | 1 191.11 |
| Shareholders equity total | 26 128.76 | 26 796.70 | 30 018.05 | 32 589.04 | 33 780.15 |
| Provisions | 5.88 | 6.34 | 13.91 | ||
| Non-current other liabilities | 92.37 | ||||
| Non-current liabilities total | 92.37 | ||||
| Current loans from credit institutions | 20.15 | 42.06 | 17.42 | 18.18 | 18.65 |
| Current trade creditors | 133.49 | 132.28 | 2 161.81 | 65.27 | 435.63 |
| Current owed to group member | 270.15 | 274.20 | 278.31 | 282.49 | 285.35 |
| Short-term deferred tax liabilities | 86.64 | 325.11 | 908.86 | 719.20 | 332.97 |
| Other non-interest bearing current liabilities | 2 326.79 | 1 719.82 | 2 464.46 | 1 855.32 | 1 359.75 |
| Current liabilities total | 2 837.22 | 2 493.46 | 5 830.85 | 2 940.45 | 2 432.35 |
| Balance sheet total (liabilities) | 29 064.22 | 29 290.16 | 35 848.90 | 35 535.83 | 36 226.41 |
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.