TRIFIRE ApS
CVR number: 25273095
Høsterkøbvej 25, 2970 Hørsholm
info@trifire.dk
tel: 96191019
www.trifire.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 678.81 | 814.29 | 668.93 | 571.85 | 764.37 |
| Employee benefit expenses | - 228.19 | - 245.52 | - 248.08 | - 331.75 | - 363.70 |
| Total depreciation | -84.29 | - 108.61 | -81.46 | -61.09 | - 200.62 |
| EBIT | 366.33 | 460.15 | 339.39 | 179.00 | 200.05 |
| Other financial expenses | -7.52 | -6.45 | -7.05 | -4.11 | -6.87 |
| Pre-tax profit | 358.81 | 453.70 | 332.35 | 174.89 | 193.18 |
| Income taxes | -80.48 | - 100.12 | -73.37 | -39.93 | -44.18 |
| Net earnings | 278.34 | 353.58 | 258.98 | 134.97 | 149.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 252.87 | 325.84 | 244.38 | 183.28 | 601.86 |
| Tangible assets total | 252.87 | 325.84 | 244.38 | 183.28 | 601.86 |
| Other receivables | 25.00 | 28.94 | 28.94 | 28.94 | 28.94 |
| Investments total | 25.00 | 28.94 | 28.94 | 28.94 | 28.94 |
| Long term receivables total | |||||
| Raw materials and consumables | 255.00 | 330.46 | 505.33 | 754.34 | 384.07 |
| Inventories total | 255.00 | 330.46 | 505.33 | 754.34 | 384.07 |
| Current trade debtors | 83.89 | 205.87 | 80.02 | 42.06 | 180.34 |
| Current amounts owed by group member comp. | 13.92 | 169.92 | 41.09 | 244.00 | 107.76 |
| Current other receivables | 75.00 | ||||
| Current deferred tax assets | 33.17 | ||||
| Short term receivables total | 97.81 | 408.96 | 196.11 | 286.06 | 288.10 |
| Cash and bank deposits | 311.87 | 380.70 | 350.19 | 212.84 | 302.68 |
| Cash and cash equivalents | 311.87 | 380.70 | 350.19 | 212.84 | 302.68 |
| Balance sheet total (assets) | 942.55 | 1 474.91 | 1 324.95 | 1 465.47 | 1 605.65 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 260.77 | 260.77 | 260.77 | 260.77 | 260.77 |
| Retained earnings | 141.01 | 361.00 | 725.40 | 984.37 | 1 119.34 |
| Profit of the financial year | 278.34 | 353.58 | 258.98 | 134.97 | 149.00 |
| Shareholders equity total | 680.11 | 975.35 | 1 245.14 | 1 380.11 | 1 529.11 |
| Non-current liabilities total | |||||
| Current owed to participating | 184.85 | 411.19 | 28.13 | 15.02 | 7.28 |
| Short-term deferred tax liabilities | 16.71 | 39.93 | |||
| Other non-interest bearing current liabilities | 60.87 | 88.37 | 51.68 | 30.41 | 69.25 |
| Current liabilities total | 262.44 | 499.56 | 79.81 | 85.36 | 76.54 |
| Balance sheet total (liabilities) | 942.55 | 1 474.91 | 1 324.95 | 1 465.47 | 1 605.65 |
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.