TASKLET FACTORY ApS — Credit Rating and Financial Key Figures
CVR number: 31261473
Niels Jernes Vej 6 B, 9220 Aalborg Øst
peter.list@taskletfactory.com
tel: 96354599
https://www.taskletfactory.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 22 413.92 | 30 517.63 | 36 441.53 | 39 869.70 | 50 205.89 |
Employee benefit expenses | -15 618.15 | -17 552.66 | -20 809.88 | -24 888.65 | -30 352.23 |
Total depreciation | - 383.41 | - 244.71 | - 173.28 | - 420.66 | - 583.26 |
EBIT | 6 412.37 | 12 720.27 | 15 458.36 | 14 560.39 | 19 270.40 |
Other financial income | 1 585.04 | 723.45 | 1 113.49 | 1 768.34 | |
Other financial expenses | - 626.73 | - 665.93 | -1 642.04 | - 539.74 | - 176.80 |
Net income from associates (fin.) | 30.02 | 253.49 | 123.41 | 213.19 | 254.56 |
Pre-tax profit | 5 815.66 | 13 892.86 | 14 663.18 | 15 347.33 | 21 116.50 |
Income taxes | -1 217.46 | -3 033.34 | -3 325.46 | -3 337.53 | -4 596.28 |
Net earnings | 4 598.20 | 10 859.52 | 11 337.72 | 12 009.80 | 16 520.23 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 66.63 | 802.05 | |||
Intangible assets total | 66.63 | 802.05 | |||
Machinery and equipment | 311.34 | 192.81 | 177.02 | 1 290.72 | 707.45 |
Tangible assets total | 311.34 | 192.81 | 177.02 | 1 290.72 | 707.45 |
Holdings in group member companies | 213.21 | 446.14 | 642.37 | 823.24 | 1 094.41 |
Other receivables | 353.19 | 652.62 | 665.67 | ||
Investments total | 213.21 | 446.14 | 995.55 | 1 475.86 | 1 760.08 |
Non-curr. owed by group member comp. | 2 529.68 | 2 378.40 | 2 893.07 | 2 823.99 | 2 923.49 |
Long term receivables total | 2 529.68 | 2 378.40 | 2 893.07 | 2 823.99 | 2 923.49 |
Inventories total | |||||
Current trade debtors | 3 303.95 | 4 132.25 | 5 818.94 | 3 965.74 | 7 289.45 |
Current amounts owed by group member comp. | 41.76 | 286.17 | 718.65 | 6.08 | |
Prepayments and accrued income | 116.37 | 795.56 | 1 374.56 | 701.77 | 4 963.42 |
Current other receivables | 1 553.53 | 367.11 | 11.77 | 561.54 | 254.82 |
Short term receivables total | 5 015.62 | 5 581.10 | 7 923.92 | 5 229.05 | 12 513.77 |
Other current investments | 5 266.80 | 13 528.08 | 12 211.88 | 12 735.95 | 19 024.31 |
Cash and bank deposits | 5 509.27 | 6 607.24 | 11 093.12 | 14 196.99 | 13 052.15 |
Cash and cash equivalents | 10 776.07 | 20 135.32 | 23 305.00 | 26 932.94 | 32 076.46 |
Balance sheet total (assets) | 18 845.92 | 28 733.76 | 35 294.57 | 37 819.18 | 50 783.30 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 129.17 | 129.17 | 129.17 | 129.17 | 129.17 |
Shares repurchased | 4 000.00 | 10 000.00 | 10 000.00 | 10 000.00 | 15 000.00 |
Other reserves | 206.61 | 288.25 | 842.59 | 899.01 | 1 216.54 |
Retained earnings | -2 372.90 | -8 028.19 | -7 292.08 | -6 167.55 | -9 412.30 |
Profit of the financial year | 4 598.20 | 10 859.52 | 11 337.72 | 12 009.80 | 16 520.23 |
Shareholders equity total | 6 561.07 | 13 248.75 | 15 017.40 | 16 870.43 | 23 453.63 |
Provisions | 35.85 | 172.76 | 285.85 | 223.33 | 1 196.51 |
Non-current liabilities total | |||||
Current loans from credit institutions | 218.71 | 47.51 | |||
Advances received | 6 185.38 | 11 405.58 | 11 641.21 | 15 041.32 | |
Current trade creditors | 678.89 | 2 093.25 | 1 933.63 | 1 472.24 | 3 107.64 |
Current owed to group member | 294.01 | 541.46 | 250.79 | ||
Short-term deferred tax liabilities | 1 105.84 | 2 739.99 | 2 791.86 | 3 076.27 | 2 572.28 |
Other non-interest bearing current liabilities | 5 404.94 | 3 999.61 | 3 860.24 | 3 775.54 | 5 113.61 |
Accruals and deferred income | 5 059.33 | ||||
Current liabilities total | 12 249.00 | 15 312.25 | 19 991.31 | 20 725.42 | 26 133.16 |
Balance sheet total (liabilities) | 18 845.92 | 28 733.76 | 35 294.57 | 37 819.18 | 50 783.30 |
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.