TOFTEBO MASKINFABRIK ApS
CVR number: 28715196
Bygaden 14, Gl Kalvehave 4771 Kalvehave
kla@t-ma.dk
tel: 55818040
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 160.60 | 988.79 | 1 741.36 | 1 113.59 | 2 084.97 |
| Employee benefit expenses | - 731.81 | - 521.15 | - 993.99 | -1 046.37 | -1 372.16 |
| Total depreciation | -88.71 | -92.75 | - 108.06 | - 163.07 | - 328.92 |
| EBIT | 340.08 | 374.90 | 639.30 | -95.85 | 383.89 |
| Other financial income | 142.69 | ||||
| Other financial expenses | -65.01 | -4.18 | -8.34 | -6.96 | |
| Pre-tax profit | 417.76 | 370.71 | 630.97 | - 102.81 | 383.89 |
| Income taxes | -97.30 | -85.01 | - 141.02 | -42.29 | -27.82 |
| Net earnings | 320.46 | 285.71 | 489.94 | - 145.09 | 356.07 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 162.20 | 231.27 | 224.87 | 708.24 | 687.79 |
| Tangible assets total | 162.20 | 231.27 | 224.87 | 708.24 | 687.79 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 362.25 | 465.44 | 357.62 | 509.18 | 409.53 |
| Inventories total | 362.25 | 465.44 | 357.62 | 509.18 | 409.53 |
| Current trade debtors | 703.62 | 530.67 | 715.66 | 430.28 | 254.60 |
| Prepayments and accrued income | 36.31 | 40.98 | 12.60 | 5.46 | 13.75 |
| Current other receivables | 36.80 | 135.86 | 190.68 | 74.31 | 164.36 |
| Current deferred tax assets | 44.64 | 37.59 | 29.31 | 44.00 | 20.52 |
| Short term receivables total | 821.37 | 745.10 | 948.25 | 554.06 | 453.24 |
| Cash and bank deposits | 537.56 | 724.07 | 1 240.13 | 579.65 | 1 397.64 |
| Cash and cash equivalents | 537.56 | 724.07 | 1 240.13 | 579.65 | 1 397.64 |
| Balance sheet total (assets) | 1 883.38 | 2 165.88 | 2 770.87 | 2 351.13 | 2 948.19 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 122.00 | ||||
| Retained earnings | 1 020.92 | 1 341.39 | 1 627.09 | 2 117.04 | 1 849.94 |
| Profit of the financial year | 320.46 | 285.71 | 489.94 | - 145.09 | 356.07 |
| Shareholders equity total | 1 466.39 | 1 752.09 | 2 242.04 | 2 096.94 | 2 453.01 |
| Provisions | 9.65 | 8.17 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 97.10 | 94.87 | 136.41 | 185.02 | 192.98 |
| Current owed to participating | 36.67 | 21.43 | |||
| Short-term deferred tax liabilities | 43.33 | 31.92 | 77.34 | ||
| Other non-interest bearing current liabilities | 239.90 | 265.57 | 315.08 | 59.52 | 294.03 |
| Current liabilities total | 416.99 | 413.79 | 528.84 | 244.54 | 487.01 |
| Balance sheet total (liabilities) | 1 883.38 | 2 165.88 | 2 770.87 | 2 351.13 | 2 948.19 |
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.