Tales Inc Copenhagen A/S — Credit Rating and Financial Key Figures
CVR number: 40087915
Thoravej 24, 2400 København NV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 504.92 | 235.85 | - 283.75 | -22.61 | - 464.07 |
| Employee benefit expenses | -5.77 | -11.25 | - 230.86 | - 299.54 | -41.17 |
| Total depreciation | -11.61 | -11.61 | -34.84 | ||
| EBIT | - 510.69 | 224.60 | - 526.22 | - 333.77 | - 540.07 |
| Other financial income | 0.89 | ||||
| Other financial expenses | -0.80 | -2.14 | -40.64 | - 118.93 | - 807.40 |
| Reduction non-current investment assets | -20.00 | ||||
| Pre-tax profit | - 511.49 | 222.46 | - 566.86 | - 452.69 | -1 366.58 |
| Income taxes | 110.70 | -50.60 | 124.17 | 98.19 | - 186.81 |
| Net earnings | - 400.79 | 171.86 | - 442.69 | - 354.50 | -1 553.39 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 564.59 | 752.76 | 356.64 | ||
| Intangible assets total | 564.59 | 752.76 | 356.64 | ||
| Buildings | 58.06 | 46.45 | 34.84 | ||
| Tangible assets total | 58.06 | 46.45 | 34.84 | ||
| Participating interests | 20.00 | ||||
| Other receivables | 827.16 | ||||
| Investments total | 847.16 | ||||
| Non-current other receivables | 15.00 | 15.00 | |||
| Long term receivables total | 15.00 | 15.00 | |||
| Inventories total | |||||
| Current trade debtors | 929.24 | 613.07 | |||
| Current amounts owed by group member comp. | 30.32 | ||||
| Prepayments and accrued income | 2.42 | 5.01 | 3.71 | 10.20 | |
| Current other receivables | 21.70 | 845.38 | 400.46 | 11.22 | |
| Current deferred tax assets | 110.70 | 88.62 | 186.81 | 1.00 | |
| Short term receivables total | 162.73 | 931.66 | 1 552.08 | 590.97 | 22.42 |
| Cash and bank deposits | 6.23 | 96.58 | 60.97 | 65.97 | 66.54 |
| Cash and cash equivalents | 6.23 | 96.58 | 60.97 | 65.97 | 66.54 |
| Balance sheet total (assets) | 168.96 | 1 665.88 | 2 427.25 | 1 895.58 | 88.96 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | - 400.79 | - 228.93 | - 671.62 | -1 026.12 | |
| Profit of the financial year | - 400.79 | 171.86 | - 442.69 | - 354.50 | -1 553.39 |
| Shareholders equity total | -0.79 | 171.07 | - 271.62 | - 626.12 | -2 179.51 |
| Provisions | 35.56 | ||||
| Non-current accruals and deferred income | 800.00 | 800.00 | |||
| Non-current other liabilities | 800.00 | ||||
| Non-current liabilities total | 800.00 | 800.00 | 800.00 | ||
| Current trade creditors | 40.75 | 279.55 | 293.86 | 593.79 | 235.42 |
| Current owed to participating | 54.00 | 582.07 | 1 165.97 | 549.31 | 903.80 |
| Current owed to group member | 75.00 | ||||
| Short-term deferred tax liabilities | 15.05 | ||||
| Other non-interest bearing current liabilities | 582.59 | 439.03 | 578.60 | 329.26 | |
| Current liabilities total | 169.75 | 1 459.25 | 1 898.87 | 1 721.70 | 1 468.47 |
| Balance sheet total (liabilities) | 168.96 | 1 665.88 | 2 427.25 | 1 895.58 | 88.96 |
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.