Toolster ApS — Credit Rating and Financial Key Figures
CVR number: 39232383
Industrivej 30, 7430 Ikast
info@toolster.dk
tel: 97151500
www.toolster.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 648.33 | 1 603.72 | 2 254.72 | 1 585.36 | 1 595.54 |
| Employee benefit expenses | - 497.78 | - 939.90 | -1 009.37 | -1 014.44 | -1 058.01 |
| Total depreciation | -31.39 | -31.39 | -33.52 | -41.31 | -19.75 |
| EBIT | 119.17 | 632.43 | 1 211.82 | 529.61 | 517.78 |
| Other financial income | 0.71 | 2.26 | 1.36 | 0.77 | 0.22 |
| Other financial expenses | -8.76 | -2.14 | -24.58 | -46.00 | -81.63 |
| Net income from associates (fin.) | - 377.57 | 198.32 | 160.70 | ||
| Pre-tax profit | 111.13 | 632.55 | 811.03 | 682.71 | 597.08 |
| Income taxes | -24.86 | - 139.48 | - 266.06 | - 109.10 | -99.09 |
| Net earnings | 86.27 | 493.07 | 544.97 | 573.60 | 497.99 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 70.24 | 49.80 | 29.36 | 8.91 | |
| Intangible assets total | 70.24 | 49.80 | 29.36 | 8.91 | |
| Buildings | 10.71 | 7.23 | 51.24 | 37.84 | 27.63 |
| Machinery and equipment | 23.05 | 15.57 | 8.10 | 0.62 | |
| Tangible assets total | 33.75 | 22.80 | 59.34 | 38.47 | 27.63 |
| Holdings in group member companies | 3 768.10 | 966.42 | 956.13 | ||
| Investments total | 3 768.10 | 1 047.42 | 1 037.13 | ||
| Non-current other receivables | 81.00 | ||||
| Long term receivables total | 81.00 | ||||
| Finished products/goods | 580.14 | 1 054.75 | 2 172.41 | 2 981.10 | 3 146.99 |
| Inventories total | 580.14 | 1 054.75 | 2 172.41 | 2 981.10 | 3 146.99 |
| Current trade debtors | 168.09 | 343.48 | 227.98 | 600.89 | 422.67 |
| Current amounts owed by group member comp. | 31.45 | ||||
| Prepayments and accrued income | 12.10 | 27.22 | 23.01 | 48.06 | |
| Current other receivables | 274.76 | 452.25 | 708.54 | 658.58 | 368.50 |
| Current deferred tax assets | 119.46 | 81.61 | 74.66 | ||
| Short term receivables total | 562.31 | 807.83 | 963.75 | 1 364.09 | 945.34 |
| Cash and bank deposits | 503.21 | 523.91 | |||
| Cash and cash equivalents | 503.21 | 523.91 | |||
| Balance sheet total (assets) | 1 749.65 | 2 459.08 | 7 073.95 | 5 440.00 | 5 157.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 | 400.00 |
| Retained earnings | - 539.25 | - 452.98 | -80.92 | 464.06 | 1 037.66 |
| Profit of the financial year | 86.27 | 493.07 | 544.97 | 573.60 | 497.99 |
| Shareholders equity total | -52.98 | 440.08 | 864.05 | 1 437.66 | 1 935.65 |
| Provisions | 10.98 | 7.66 | 4.22 | 5.98 | |
| Non-current other liabilities | 17.40 | 9.76 | |||
| Non-current liabilities total | 17.40 | 9.76 | |||
| Current loans from credit institutions | 1 346.66 | 1 612.07 | 1 374.21 | ||
| Current trade creditors | 1 660.75 | 1 201.03 | 1 530.73 | 1 658.66 | 1 289.24 |
| Current owed to group member | 2 779.33 | 65.82 | |||
| Short-term deferred tax liabilities | 9.04 | 269.38 | 194.15 | 132.00 | |
| Other non-interest bearing current liabilities | 124.48 | 788.18 | 276.14 | 467.42 | 420.01 |
| Current liabilities total | 1 785.23 | 1 998.26 | 6 202.24 | 3 998.12 | 3 215.46 |
| Balance sheet total (liabilities) | 1 749.65 | 2 459.08 | 7 073.95 | 5 440.00 | 5 157.09 |
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.