Taastrup Låseservice ApS — Credit Rating and Financial Key Figures
CVR number: 38418580
Taastrup Hovedgade 13, 2630 Taastrup
info@taastruplaase.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 100.65 | 2 090.95 | 2 155.48 | 3 417.85 | 2 647.88 |
| Employee benefit expenses | -2 102.38 | -1 896.67 | -1 928.09 | -1 973.78 | -1 937.14 |
| Total depreciation | - 229.73 | - 115.75 | -99.50 | -99.50 | -98.54 |
| EBIT | - 231.46 | 78.54 | 127.89 | 1 344.57 | 612.19 |
| Other financial income | 7.45 | 3.28 | 6.16 | 23.82 | 21.95 |
| Other financial expenses | -2.70 | -4.47 | -7.10 | -6.50 | -0.39 |
| Pre-tax profit | - 226.72 | 77.35 | 126.95 | 1 361.88 | 633.75 |
| Income taxes | 48.74 | -17.21 | -29.25 | - 300.15 | - 140.00 |
| Net earnings | - 177.98 | 60.14 | 97.70 | 1 061.74 | 493.75 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 612.50 | 525.00 | 437.50 | 350.00 | 262.50 |
| Intangible assets total | 612.50 | 525.00 | 437.50 | 350.00 | 262.50 |
| Machinery and equipment | 177.27 | 149.03 | 23.04 | 11.04 | |
| Tangible assets total | 177.27 | 149.03 | 23.04 | 11.04 | |
| Other receivables | 46.20 | 51.80 | 51.80 | 51.80 | 51.80 |
| Investments total | 46.20 | 51.80 | 51.80 | 51.80 | 51.80 |
| Long term receivables total | |||||
| Finished products/goods | 86.00 | 74.00 | 65.00 | 87.00 | 87.00 |
| Inventories total | 86.00 | 74.00 | 65.00 | 87.00 | 87.00 |
| Current trade debtors | 429.41 | 171.21 | 305.60 | 545.21 | 401.61 |
| Current amounts owed by group member comp. | 121.54 | 143.79 | 751.51 | 1 158.11 | 564.30 |
| Prepayments and accrued income | 24.04 | 17.91 | 82.70 | 73.04 | |
| Current other receivables | 116.93 | 8.86 | 140.63 | 11.83 | 1.78 |
| Current deferred tax assets | 18.96 | ||||
| Short term receivables total | 710.88 | 341.76 | 1 280.44 | 1 788.19 | 967.69 |
| Cash and bank deposits | 224.54 | 947.73 | 533.31 | 155.03 | 405.00 |
| Cash and cash equivalents | 224.54 | 947.73 | 533.31 | 155.03 | 405.00 |
| Balance sheet total (assets) | 1 857.40 | 2 089.31 | 2 391.09 | 2 443.06 | 1 773.99 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 1 000.00 | |||
| Other reserves | -1 000.00 | -1 000.00 | |||
| Retained earnings | 1 379.89 | 1 201.91 | 1 262.05 | 359.75 | 421.49 |
| Profit of the financial year | - 177.98 | 60.14 | 97.70 | 1 061.74 | 493.75 |
| Shareholders equity total | 1 251.91 | 1 312.05 | 1 409.75 | 1 471.49 | 965.24 |
| Provisions | 99.76 | 102.41 | 101.32 | 79.43 | 57.75 |
| Non-current liabilities total | |||||
| Current trade creditors | 56.38 | 171.15 | 469.61 | 78.76 | 146.94 |
| Short-term deferred tax liabilities | 14.56 | 30.34 | 322.04 | 161.68 | |
| Other non-interest bearing current liabilities | 449.34 | 489.14 | 380.07 | 491.35 | 442.39 |
| Current liabilities total | 505.73 | 674.85 | 880.02 | 892.14 | 751.00 |
| Balance sheet total (liabilities) | 1 857.40 | 2 089.31 | 2 391.09 | 2 443.06 | 1 773.99 |
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.