TinyMobileRobots ApS — Credit Rating and Financial Key Figures
CVR number: 37397350
Sofienlystvej 9, 8340 Malling
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 271.57 | 14 883.46 | 21 143.75 | 36 571.50 | 48 019.00 |
| Costs of management | -2 602.55 | ||||
| Costs of distribution | -4 483.43 | ||||
| Employee benefit expenses | -8 653.72 | -10 354.34 | -11 993.71 | -17 501.54 | |
| Other operating expenses | -8.50 | -2 773.21 | |||
| Total depreciation | -1 441.21 | -2 193.36 | -3 795.72 | -6 660.55 | |
| EBIT | 177.10 | 4 788.54 | 8 596.05 | 18 008.86 | 23 856.91 |
| Other financial income | 23.70 | 127.09 | 1 369.75 | 3 700.18 | |
| Other financial expenses | 336.47 | -1 257.81 | -1 236.09 | -3 560.42 | -4 224.64 |
| Pre-tax profit | 513.57 | 3 554.42 | 7 487.06 | 15 818.19 | 23 332.46 |
| Income taxes | - 114.16 | - 787.29 | -1 198.82 | -3 250.80 | -4 828.04 |
| Net earnings | 399.41 | 2 767.14 | 6 288.24 | 12 567.39 | 18 504.42 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 10 128.76 | 11 953.67 | 16 861.32 | 26 912.24 | 37 625.57 |
| Intangible assets total | 10 128.76 | 11 953.67 | 16 861.32 | 26 912.24 | 37 625.57 |
| Buildings | 68.23 | 54.19 | 925.95 | 1 202.39 | 1 582.18 |
| Machinery and equipment | 198.26 | 453.24 | 510.57 | 1 109.22 | 2 855.14 |
| Tangible assets total | 266.49 | 507.44 | 1 436.52 | 2 311.61 | 4 437.31 |
| Holdings in group member companies | 0.00 | 0.00 | 199.62 | 199.62 | |
| Investments total | 256.60 | 260.05 | 341.66 | 857.03 | 898.64 |
| Long term receivables total | |||||
| Semifinished products | 438.89 | 1 286.10 | 7 639.97 | 6 594.53 | 3 975.62 |
| Raw materials and consumables | 1 987.00 | 3 374.06 | 1 740.72 | 723.12 | 4 205.06 |
| Finished products/goods | 730.74 | 97.76 | 3 169.60 | 2 693.81 | 2 775.01 |
| Advance payments | 675.76 | 770.37 | 501.05 | 223.29 | 465.68 |
| Inventories total | 3 832.40 | 5 528.28 | 13 051.35 | 10 234.74 | 11 421.36 |
| Current trade debtors | 1 970.50 | 7 175.10 | 3 167.50 | 7 215.82 | 7 233.24 |
| Current amounts owed by group member comp. | 3 712.38 | 19 132.11 | 63 244.71 | 110 961.86 | |
| Prepayments and accrued income | 17.20 | 935.11 | 312.34 | 720.84 | |
| Current other receivables | 348.55 | 741.73 | 974.64 | 403.46 | 191.35 |
| Current deferred tax assets | 673.84 | 337.39 | 2 926.07 | 6 653.42 | |
| Short term receivables total | 3 010.10 | 11 966.62 | 24 209.35 | 74 102.40 | 125 760.71 |
| Cash and bank deposits | 7 484.72 | 3 246.16 | 3 385.49 | 28 581.50 | 2 745.28 |
| Cash and cash equivalents | 7 484.72 | 3 246.16 | 3 385.49 | 28 581.50 | 2 745.28 |
| Balance sheet total (assets) | 24 979.06 | 33 462.21 | 59 285.70 | 142 999.51 | 182 888.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 154.94 | 156.55 | 159.09 | 265.89 | 266.79 |
| Share premium account | 189.91 | 49 842.96 | 87.61 | ||
| Other reserves | 7 900.44 | 9 323.86 | 13 151.83 | 20 991.55 | 29 347.94 |
| Retained earnings | - 334.36 | -1 221.99 | -2 282.81 | -3 644.39 | 50 409.58 |
| Profit of the financial year | 399.41 | 2 767.14 | 6 288.24 | 12 567.39 | 18 504.42 |
| Shareholders equity total | 8 120.42 | 11 025.56 | 17 506.25 | 80 023.41 | 98 616.33 |
| Provisions | 1 397.00 | 1 847.84 | 3 046.66 | 9 223.53 | 17 778.92 |
| Non-current loans from credit institutions | 19 171.93 | 12 316.68 | 12 611.55 | ||
| Non-current advances received | 1 320.96 | ||||
| Non-current accruals and deferred income | 3 229.11 | 5 789.29 | 6 265.81 | ||
| Non-current other liabilities | 10 512.29 | 12 395.03 | |||
| Non-current deferred tax liabilities | 962.46 | 984.86 | 1 005.40 | ||
| Non-current liabilities total | 10 512.29 | 13 715.99 | 23 363.50 | 19 090.83 | 19 882.77 |
| Current loans from credit institutions | 930.00 | 1 872.06 | 11 478.94 | 27 392.86 | 38 030.72 |
| Advances received | 485.05 | 460.13 | 2.39 | 27.87 | |
| Current trade creditors | 912.42 | 1 165.85 | 1 922.60 | 4 587.29 | 6 454.72 |
| Other non-interest bearing current liabilities | 2 621.88 | 3 374.78 | 1 965.36 | 2 653.72 | 2 125.43 |
| Current liabilities total | 4 949.35 | 6 872.82 | 15 369.29 | 34 661.73 | 46 610.87 |
| Balance sheet total (liabilities) | 24 979.06 | 33 462.21 | 59 285.70 | 142 999.51 | 182 888.88 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.