TN Entreprise ApS
CVR number: 41229381
Vistivej 6, 9240 Nibe
tne@nielsons.dk
tel: 40202241
Income statement (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 1 071.90 | - 154.48 | 2 434.99 |
Employee benefit expenses | - 629.47 | -1 136.49 | -1 360.59 |
Total depreciation | -8.15 | ||
EBIT | 442.43 | -1 290.98 | 1 066.26 |
Other financial income | 0.25 | 0.75 | |
Other financial expenses | -11.80 | -40.45 | -15.69 |
Pre-tax profit | 430.88 | -1 330.68 | 1 050.58 |
Income taxes | -94.79 | 292.00 | - 231.16 |
Net earnings | 336.09 | -1 038.68 | 819.42 |
Assets (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 187.35 | ||
Tangible assets total | 187.35 | ||
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 473.69 | ||
Inventories total | 473.69 | ||
Current trade debtors | 1 819.79 | 1 169.01 | 3 773.92 |
Prepayments and accrued income | 122.78 | 127.15 | 267.38 |
Current other receivables | 113.56 | 122.42 | 145.13 |
Current deferred tax assets | 264.99 | 33.83 | |
Short term receivables total | 2 056.13 | 1 683.57 | 4 220.26 |
Balance sheet total (assets) | 2 056.13 | 1 683.57 | 4 881.30 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 56.50 | ||
Retained earnings | -56.50 | 279.59 | - 759.09 |
Profit of the financial year | 336.09 | -1 038.68 | 819.42 |
Shareholders equity total | 376.09 | - 719.09 | 100.33 |
Provisions | 27.01 | 0.00 | |
Non-current liabilities total | |||
Current loans from credit institutions | 233.40 | 470.36 | 522.26 |
Current trade creditors | 939.59 | 1 448.48 | 3 653.75 |
Short-term deferred tax liabilities | 67.78 | ||
Other non-interest bearing current liabilities | 412.26 | 483.83 | 604.97 |
Current liabilities total | 1 653.03 | 2 402.66 | 4 780.98 |
Balance sheet total (liabilities) | 2 056.13 | 1 683.57 | 4 881.30 |
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.