TopCo H ApS — Credit Rating and Financial Key Figures
CVR number: 40651276
Birkemose Allé 41, 6000 Kolding
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 590.27 | 32 056.64 | 38 848.17 | 26 024.65 | 27 166.31 |
| Employee benefit expenses | -3 774.80 | -11 028.61 | -15 439.34 | -18 810.76 | -17 512.81 |
| Total depreciation | -4 391.54 | -9 472.91 | -10 124.56 | -12 365.24 | -10 549.27 |
| EBIT | -4 576.07 | 11 555.12 | 13 284.27 | -5 151.35 | - 895.78 |
| Other financial income | 32.45 | 94.84 | 233.23 | ||
| Other financial expenses | - 930.56 | -2 268.77 | -1 974.76 | -3 102.32 | -4 042.83 |
| Pre-tax profit | -5 474.19 | 9 286.35 | 11 309.51 | -8 158.83 | -4 705.38 |
| Income taxes | - 705.37 | -3 938.54 | -4 553.51 | 93.30 | -1 814.76 |
| Net earnings | -6 179.55 | 5 347.81 | 6 756.01 | -8 065.53 | -6 520.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 2 592.60 | 2 414.42 | 2 334.30 | 2 086.28 | 1 600.74 |
| Intangible rights | 12 508.00 | 10 608.00 | 8 708.00 | 6 808.00 | 4 908.00 |
| Goodwill | 80 700.33 | 74 246.23 | 75 931.13 | 100 244.71 | 93 604.15 |
| Intangible assets total | 95 800.93 | 87 268.65 | 86 973.43 | 109 138.98 | 100 112.89 |
| Machinery and equipment | 737.21 | 775.11 | 674.04 | 749.39 | |
| Tangible assets total | 737.21 | 775.11 | 674.04 | 749.39 | |
| Other non-current investments | 192.00 | 903.39 | 5 521.12 | 4 571.22 | |
| Investments total | 26.80 | 258.78 | 995.30 | 5 679.96 | 4 758.42 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 11 314.56 | 17 690.00 | 15 033.10 | 13 973.86 | 15 340.69 |
| Prepayments and accrued income | 978.48 | 791.88 | 3 689.11 | 2 030.89 | 563.84 |
| Current other receivables | 121.75 | 1 050.60 | 689.46 | 1 506.93 | 2 105.10 |
| Current deferred tax assets | 767.13 | 1 204.26 | 118.05 | 1 557.59 | 1 304.24 |
| Short term receivables total | 13 181.92 | 20 736.74 | 19 529.71 | 19 069.27 | 19 313.87 |
| Other current investments | 3.37 | 3.37 | |||
| Cash and bank deposits | 5 792.65 | 10 777.11 | 14 992.99 | 4 914.02 | 1 621.02 |
| Cash and cash equivalents | 5 796.01 | 10 780.47 | 14 992.99 | 4 914.02 | 1 621.02 |
| Balance sheet total (assets) | 114 805.66 | 119 781.85 | 123 266.54 | 139 476.28 | 126 555.59 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.10 | 1 000.10 |
| Other reserves | 11.98 | 7.92 | 12.34 | ||
| Retained earnings | 36 999.83 | 29 133.25 | 31 623.58 | 50 243.31 | 45 172.96 |
| Profit of the financial year | -6 179.55 | 5 347.81 | 6 756.01 | -8 065.53 | -6 520.15 |
| Minority interest (BS) | 20 314.38 | 26 246.61 | 29 091.97 | 25 794.51 | 22 802.60 |
| Shareholders equity total | 52 134.65 | 61 727.67 | 68 483.53 | 68 980.31 | 62 467.86 |
| Provisions | 3 575.67 | 3 709.35 | 4 178.38 | 3 836.14 | 3 371.00 |
| Non-current loans from credit institutions | 10 649.22 | 18 200.00 | 10 368.63 | ||
| Non-current deferred tax liabilities | 15 659.27 | 16 835.33 | 17 575.52 | 20 187.66 | 21 208.11 |
| Non-current liabilities total | 15 659.27 | 16 835.33 | 28 224.74 | 38 387.66 | 31 576.74 |
| Current loans from credit institutions | 35 268.33 | 26 249.22 | 10 440.93 | 15 749.55 | 21 530.37 |
| Advances received | 559.72 | 544.13 | 480.85 | 380.78 | 288.79 |
| Current trade creditors | 1 442.01 | 1 678.31 | 2 403.44 | 3 946.48 | 2 955.78 |
| Short-term deferred tax liabilities | 3 976.63 | 6 802.46 | 7 137.63 | 5 918.12 | 928.48 |
| Other non-interest bearing current liabilities | 2 189.39 | 2 235.38 | 1 917.05 | 2 277.24 | 3 436.57 |
| Current liabilities total | 43 436.08 | 37 509.50 | 22 379.89 | 28 272.17 | 29 139.99 |
| Balance sheet total (liabilities) | 114 805.66 | 119 781.85 | 123 266.54 | 139 476.28 | 126 555.59 |
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.