TFS TRIAL FORM SUPPORT ApS — Credit Rating and Financial Key Figures
CVR number: 10064627
Vandtårnsvej 77, 2860 Søborg
tel: 56520502
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 137.68 | 11 976.66 | 15 272.96 | 19 049.48 | 19 548.89 |
| Employee benefit expenses | -18 258.53 | -12 590.09 | -17 602.45 | -20 999.33 | -17 801.47 |
| Total depreciation | -70.00 | -35.68 | -19.09 | -21.69 | -1.79 |
| EBIT | -1 190.85 | - 649.11 | -2 348.59 | -1 971.55 | 1 745.63 |
| Other financial income | 2.73 | 0.12 | 0.16 | 34.76 | |
| Other financial expenses | -44.09 | - 107.63 | -49.61 | - 118.83 | - 183.62 |
| Pre-tax profit | -1 232.21 | - 756.74 | -2 398.08 | -2 090.21 | 1 596.77 |
| Income taxes | 271.81 | 165.69 | 525.66 | 525.43 | - 353.07 |
| Net earnings | - 960.40 | - 591.05 | -1 872.42 | -1 564.79 | 1 243.70 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 72.77 | 41.20 | 23.48 | 1.79 | |
| Tangible assets total | 72.77 | 41.20 | 23.48 | 1.79 | |
| Investments total | 534.31 | 188.19 | 188.19 | 132.77 | 141.12 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 687.63 | 2 642.43 | 4 637.36 | 6 756.83 | 5 002.83 |
| Current amounts owed by group member comp. | 10 075.41 | 11 106.22 | 2 360.53 | 7 340.86 | 1 822.20 |
| Prepayments and accrued income | 138.11 | 46.56 | 104.51 | 11.66 | 14.46 |
| Current other receivables | 555.91 | 436.11 | 55.52 | 25.93 | |
| Current deferred tax assets | 255.70 | 101.92 | 629.52 | 991.74 | 107.94 |
| Short term receivables total | 14 156.85 | 14 453.03 | 8 168.03 | 15 156.62 | 6 973.36 |
| Cash and bank deposits | 914.89 | 103.19 | 496.07 | ||
| Cash and cash equivalents | 914.89 | 103.19 | 496.07 | ||
| Balance sheet total (assets) | 15 678.82 | 14 785.60 | 8 875.76 | 15 291.18 | 7 114.48 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 150.00 |
| Retained earnings | 6 050.47 | 5 090.07 | 4 499.02 | 2 626.60 | 3 036.82 |
| Profit of the financial year | - 960.40 | - 591.05 | -1 872.42 | -1 564.79 | 1 243.70 |
| Shareholders equity total | 5 215.07 | 4 624.02 | 2 751.60 | 1 186.82 | 4 430.52 |
| Non-current other liabilities | 983.36 | ||||
| Non-current liabilities total | 983.36 | ||||
| Current trade creditors | 110.29 | 390.26 | 188.75 | 298.28 | 237.42 |
| Current owed to group member | 7 157.86 | 6 828.61 | 3 198.56 | 11 302.23 | |
| Other non-interest bearing current liabilities | 2 552.11 | 1 956.79 | 2 722.76 | 2 454.21 | 2 421.66 |
| Accruals and deferred income | 643.49 | 2.56 | 14.09 | 49.65 | 24.88 |
| Current liabilities total | 10 463.75 | 9 178.22 | 6 124.16 | 14 104.36 | 2 683.96 |
| Balance sheet total (liabilities) | 15 678.82 | 14 785.60 | 8 875.76 | 15 291.18 | 7 114.48 |
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.