AL-TAGSERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 26321875
Rosenørns Alle 57, 1970 Frederiksberg C
tel: 35355656
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 674.70 | 2 999.39 | 2 690.62 | 2 688.22 | 2 876.32 |
| Employee benefit expenses | -1 759.87 | -1 823.88 | -1 863.46 | -1 901.80 | -2 417.05 |
| Total depreciation | -29.16 | -21.95 | -66.56 | -66.56 | -66.56 |
| EBIT | 885.66 | 1 153.56 | 760.60 | 719.86 | 392.70 |
| Other financial income | 0.43 | ||||
| Other financial expenses | -4.94 | -5.70 | -6.45 | -10.14 | -0.19 |
| Pre-tax profit | 880.72 | 1 148.29 | 754.15 | 709.72 | 392.51 |
| Income taxes | - 196.34 | - 253.01 | - 167.48 | - 161.75 | -97.06 |
| Net earnings | 684.38 | 895.27 | 586.66 | 547.97 | 295.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 68.92 | 355.97 | 289.41 | 222.84 | 156.28 |
| Tangible assets total | 68.92 | 355.97 | 289.41 | 222.84 | 156.28 |
| Other receivables | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
| Investments total | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 |
| Long term receivables total | |||||
| Raw materials and consumables | 49.30 | 66.30 | 74.60 | 91.20 | 110.20 |
| Inventories total | 49.30 | 66.30 | 74.60 | 91.20 | 110.20 |
| Current trade debtors | 249.86 | 2.06 | 543.19 | 18.84 | 190.43 |
| Prepayments and accrued income | 17.57 | 17.81 | 23.83 | 26.23 | 24.43 |
| Current other receivables | 488.95 | 6.19 | 78.94 | ||
| Current deferred tax assets | 1.26 | ||||
| Short term receivables total | 267.43 | 508.81 | 567.02 | 52.53 | 293.79 |
| Cash and bank deposits | 1 553.32 | 1 743.60 | 1 222.47 | 1 580.15 | 910.24 |
| Cash and cash equivalents | 1 553.32 | 1 743.60 | 1 222.47 | 1 580.15 | 910.24 |
| Balance sheet total (assets) | 1 940.00 | 2 675.71 | 2 154.53 | 1 947.76 | 1 471.54 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Shares repurchased | 600.00 | 800.00 | 500.00 | 1 000.00 | 360.05 |
| Retained earnings | - 349.68 | - 465.31 | -70.03 | - 483.37 | - 295.45 |
| Profit of the financial year | 684.38 | 895.27 | 586.66 | 547.97 | 295.45 |
| Shareholders equity total | 1 084.69 | 1 379.97 | 1 166.63 | 1 214.60 | 510.05 |
| Provisions | 0.24 | 16.14 | 17.04 | 14.05 | 8.15 |
| Non-current liabilities total | |||||
| Current trade creditors | 118.75 | 69.79 | 132.36 | 87.14 | 113.69 |
| Current owed to participating | 0.10 | 0.78 | 0.78 | 0.78 | 0.78 |
| Short-term deferred tax liabilities | 83.31 | 44.47 | 78.58 | 1.89 | |
| Other non-interest bearing current liabilities | 652.91 | 1 164.57 | 759.13 | 631.19 | 836.99 |
| Current liabilities total | 855.07 | 1 279.61 | 970.86 | 719.11 | 953.35 |
| Balance sheet total (liabilities) | 1 940.00 | 2 675.71 | 2 154.53 | 1 947.76 | 1 471.54 |
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.