Table ApS — Credit Rating and Financial Key Figures
CVR number: 42066508
Otto Busses Vej 45, 2450 København SV
tel: 25102780
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 131.83 | 1 263.13 | 2 762.79 |
| Employee benefit expenses | -1 106.04 | -2 390.69 | |
| EBIT | 131.83 | 157.09 | 372.11 |
| Other financial income | 2.74 | 11.95 | 13.54 |
| Other financial expenses | -9.19 | -45.50 | - 111.38 |
| Net income from associates (fin.) | - 203.76 | 680.37 | 2 549.45 |
| Pre-tax profit | -78.38 | 803.91 | 2 823.72 |
| Income taxes | -34.27 | -47.48 | -64.92 |
| Net earnings | - 112.65 | 756.43 | 2 758.80 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Holdings in group member companies | 1 258.03 | 2 372.92 | 4 897.09 |
| Participating interests | 48.21 | 1 439.80 | |
| Investments total | 1 306.24 | 2 372.92 | 6 353.39 |
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 0.76 | ||
| Prepayments and accrued income | 5.66 | 6.80 | |
| Current other receivables | 1.84 | 1 011.95 | 3.90 |
| Short term receivables total | 8.26 | 1 018.75 | 3.90 |
| Cash and bank deposits | 187.42 | 175.12 | 4.45 |
| Cash and cash equivalents | 187.42 | 175.12 | 4.45 |
| Balance sheet total (assets) | 1 501.92 | 3 566.79 | 6 361.74 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 250.00 | ||
| Other reserves | 862.92 | 1 276.06 | |
| Retained earnings | - 975.57 | -2 132.29 | |
| Profit of the financial year | - 112.65 | 756.43 | 2 758.80 |
| Shareholders equity total | -72.65 | 683.78 | 3 192.58 |
| Provisions | 386.31 | 163.26 | |
| Non-current liabilities total | |||
| Current trade creditors | 175.75 | 17.69 | 15.09 |
| Current owed to participating | 461.03 | 268.90 | |
| Current owed to group member | 635.16 | 1 688.03 | 2 047.25 |
| Short-term deferred tax liabilities | 34.27 | 47.48 | 64.92 |
| Other non-interest bearing current liabilities | 268.37 | 474.60 | 878.64 |
| Current liabilities total | 1 574.57 | 2 496.71 | 3 005.89 |
| Balance sheet total (liabilities) | 1 501.92 | 3 566.79 | 6 361.74 |
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.