TF METALLIC ApS — Credit Rating and Financial Key Figures
CVR number: 35644032
Thorsvang 7, 3400 Hillerød
kirsten@kr-regnskabsservice.dk
tel: 40363447
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 431.73 | 514.02 | 562.17 | 368.20 | 381.16 |
| Employee benefit expenses | - 414.72 | - 439.19 | - 487.85 | - 446.87 | - 496.04 |
| Total depreciation | -9.60 | -10.48 | -37.25 | -41.20 | -43.69 |
| EBIT | 7.42 | 64.35 | 37.07 | - 119.86 | - 158.56 |
| Other financial income | 0.02 | 0.02 | 0.02 | 0.04 | |
| Other financial expenses | -3.23 | -3.96 | -3.75 | -2.41 | -0.01 |
| Pre-tax profit | 4.19 | 60.41 | 33.34 | - 122.25 | - 158.54 |
| Income taxes | -1.01 | -13.32 | -7.67 | 26.85 | 34.88 |
| Net earnings | 3.18 | 47.09 | 25.68 | -95.41 | - 123.66 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1.59 | 336.89 | 338.61 | 330.04 | 286.36 |
| Tangible assets total | 1.59 | 336.89 | 338.61 | 330.04 | 286.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 25.00 | |||
| Inventories total | 25.00 | 25.00 | |||
| Current trade debtors | 90.45 | 8.02 | 108.10 | 80.61 | 276.86 |
| Prepayments and accrued income | 3.11 | 3.50 | 10.55 | 7.87 | 7.87 |
| Current other receivables | 80.00 | 36.69 | 78.61 | 35.10 | |
| Current deferred tax assets | 12.46 | 10.01 | 4.02 | 14.34 | 45.21 |
| Short term receivables total | 186.02 | 58.21 | 201.29 | 137.93 | 329.94 |
| Cash and bank deposits | 374.52 | 620.51 | 298.91 | 332.90 | 151.70 |
| Cash and cash equivalents | 374.52 | 620.51 | 298.91 | 332.90 | 151.70 |
| Balance sheet total (assets) | 562.13 | 1 015.61 | 838.81 | 825.87 | 792.99 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 344.25 | 347.43 | 394.52 | 420.20 | 324.79 |
| Profit of the financial year | 3.18 | 47.09 | 25.68 | -95.41 | - 123.66 |
| Shareholders equity total | 397.43 | 444.52 | 470.20 | 374.79 | 251.13 |
| Provisions | 8.86 | 16.52 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 4.95 | 209.19 | 12.44 | 8.26 | 11.16 |
| Current owed to participating | 77.37 | 165.40 | 284.91 | 386.44 | 449.07 |
| Other non-interest bearing current liabilities | 82.38 | 187.64 | 54.74 | 56.38 | 81.64 |
| Current liabilities total | 164.70 | 562.23 | 352.09 | 451.08 | 541.86 |
| Balance sheet total (liabilities) | 562.13 | 1 015.61 | 838.81 | 825.87 | 792.99 |
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.