TMP HYDRAULIK A/S — Credit Rating and Financial Key Figures
CVR number: 26642078
Suurkjærvej 9, Flovlev 7790 Thyholm
tmp@tmphydraulik.dk
tel: 97871900
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 13 553.40 | 12 547.53 | 14 134.77 | 17 936.17 | 15 751.51 |
Employee benefit expenses | -10 597.14 | -10 729.22 | -12 700.47 | -13 477.57 | -13 600.85 |
Total depreciation | - 386.16 | - 457.60 | - 483.07 | - 588.45 | - 581.50 |
EBIT | 2 570.10 | 1 360.71 | 951.24 | 3 870.15 | 1 569.16 |
Other financial income | 4.86 | 4.74 | 9.64 | 22.65 | 22.91 |
Other financial expenses | -8.25 | -16.78 | -17.19 | -9.45 | -2.13 |
Pre-tax profit | 2 566.72 | 1 348.66 | 943.68 | 3 883.35 | 1 589.94 |
Income taxes | - 565.29 | - 297.15 | - 206.63 | - 851.70 | - 347.74 |
Net earnings | 2 001.43 | 1 051.51 | 737.05 | 3 031.65 | 1 242.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Buildings | 1 215.95 | 1 240.32 | 1 105.40 | 1 312.19 | 1 605.75 |
Machinery and equipment | 492.88 | 465.26 | 437.63 | 410.01 | 382.38 |
Tangible assets total | 1 708.83 | 1 705.58 | 1 543.04 | 1 722.19 | 1 988.14 |
Investments total | |||||
Long term receivables total | |||||
Semifinished products | 1 360.61 | 140.00 | 9.00 | ||
Raw materials and consumables | 1 797.11 | 2 356.57 | 2 585.80 | 2 410.04 | 2 774.00 |
Inventories total | 3 157.72 | 2 356.57 | 2 725.80 | 2 419.04 | 2 774.00 |
Current trade debtors | 4 219.14 | 2 214.53 | 2 619.88 | 8 585.01 | 5 974.92 |
Prepayments and accrued income | 2.32 | 2.32 | |||
Current other receivables | 121.69 | 2 142.13 | 1 639.00 | 2 561.86 | 1 753.96 |
Current deferred tax assets | 47.75 | 2.17 | |||
Short term receivables total | 4 343.15 | 4 406.73 | 4 261.05 | 11 146.87 | 7 728.88 |
Cash and bank deposits | 2 721.19 | 2 266.47 | 3 318.82 | 1 285.98 | 1 217.24 |
Cash and cash equivalents | 2 721.19 | 2 266.47 | 3 318.82 | 1 285.98 | 1 217.24 |
Balance sheet total (assets) | 11 930.88 | 10 735.34 | 11 848.70 | 16 574.08 | 13 708.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 1 500.00 | 1 000.00 | 700.00 | 2 000.00 | 1 500.00 |
Retained earnings | 2 917.76 | 3 919.19 | 4 270.70 | 3 007.75 | 4 539.40 |
Profit of the financial year | 2 001.43 | 1 051.51 | 737.05 | 3 031.65 | 1 242.20 |
Shareholders equity total | 7 419.19 | 6 970.70 | 6 707.75 | 9 039.40 | 8 281.60 |
Provisions | 70.84 | 41.05 | 19.84 | 16.83 | |
Non-current other liabilities | 147.03 | ||||
Non-current liabilities total | 147.03 | ||||
Current trade creditors | 1 169.74 | 1 447.31 | 3 219.22 | 3 348.07 | 2 618.19 |
Current owed to participating | 81.30 | ||||
Short-term deferred tax liabilities | 457.04 | 295.73 | 769.57 | 259.75 | |
Other non-interest bearing current liabilities | 2 585.74 | 2 021.60 | 1 683.41 | 1 169.44 | 2 150.30 |
Accruals and deferred income | 197.27 | 2 227.76 | 381.59 | ||
Current liabilities total | 4 293.82 | 3 764.64 | 5 099.90 | 7 514.84 | 5 409.82 |
Balance sheet total (liabilities) | 11 930.88 | 10 735.34 | 11 848.70 | 16 574.08 | 13 708.26 |
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.