FutureLink Solutions ApS — Credit Rating and Financial Key Figures
CVR number: 36401184
Lautruphøj 1, 2750 Ballerup
clc@futurelink.dk
tel: 28881300
www.futurelink.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 891.91 | 4 140.99 | 4 978.40 | 6 015.84 | 3 415.42 |
| Employee benefit expenses | -4 563.34 | -5 027.65 | -4 145.70 | -4 452.15 | -4 622.11 |
| Other operating expenses | -49.50 | ||||
| Total depreciation | - 890.99 | - 300.29 | - 297.76 | - 544.31 | - 121.10 |
| EBIT | - 562.42 | -1 186.94 | 534.94 | 969.87 | -1 327.79 |
| Other financial income | 0.31 | 7.03 | 0.03 | ||
| Other financial expenses | -70.89 | -55.14 | -35.46 | - 238.28 | - 179.69 |
| Pre-tax profit | - 633.00 | -1 235.05 | 499.51 | 731.59 | -1 507.48 |
| Income taxes | 34.47 | 28.67 | -16.32 | - 357.39 | |
| Net earnings | - 633.00 | -1 200.58 | 528.17 | 715.27 | -1 864.87 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 482.75 | 419.05 | 355.35 | 291.65 | 227.95 |
| Intangible assets total | 482.75 | 419.05 | 355.35 | 291.65 | 227.95 |
| Buildings | 149.20 | 356.86 | 346.55 | ||
| Machinery and equipment | 457.58 | 316.43 | 231.33 | 217.42 | 237.87 |
| Tangible assets total | 606.78 | 673.29 | 577.88 | 217.42 | 237.87 |
| Investments total | 38.01 | 71.19 | 71.19 | 32.40 | 22.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 601.20 | 1 073.70 | 1 109.19 | 1 910.36 | 1 192.72 |
| Current amounts owed by group member comp. | 108.76 | 150.91 | 186.44 | 218.02 | |
| Current other receivables | 467.36 | 427.95 | 330.51 | 201.36 | 386.10 |
| Short term receivables total | 2 177.32 | 1 652.56 | 1 626.14 | 2 329.73 | 1 578.82 |
| Cash and bank deposits | 178.53 | 351.06 | 125.18 | 57.78 | 382.94 |
| Cash and cash equivalents | 178.53 | 351.06 | 125.18 | 57.78 | 382.94 |
| Balance sheet total (assets) | 3 483.39 | 3 167.15 | 2 755.74 | 2 928.98 | 2 449.58 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 706.54 | -1 339.54 | -2 540.12 | -2 011.94 | -1 296.68 |
| Profit of the financial year | - 633.00 | -1 200.58 | 528.17 | 715.27 | -1 864.87 |
| Shareholders equity total | -1 289.54 | -2 490.12 | -1 961.95 | -1 246.68 | -3 111.55 |
| Provisions | 1.08 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 916.06 | 400.41 | 320.76 | 378.71 | 1 320.28 |
| Current owed to group member | 62.94 | 186.34 | 297.70 | 441.83 | 648.82 |
| Short-term deferred tax liabilities | 37.25 | ||||
| Other non-interest bearing current liabilities | 3 292.30 | 5 056.37 | 4 099.22 | 2 864.95 | 3 523.07 |
| Accruals and deferred income | 501.62 | 14.16 | 451.85 | 68.96 | |
| Current liabilities total | 4 772.92 | 5 657.27 | 4 717.69 | 4 174.58 | 5 561.13 |
| Balance sheet total (liabilities) | 3 483.39 | 3 167.15 | 2 755.74 | 2 928.98 | 2 449.58 |
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.