MDN Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 38751492
Grumstolsvej 22, 8270 Højbjerg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 780.07 | 1 030.72 | 948.68 | 1 135.65 | 1 553.90 |
| Employee benefit expenses | - 390.36 | - 451.27 | - 661.78 | - 656.96 | - 590.35 |
| Reduction in value of non-current assets | 1 309.88 | 248.59 | 2 669.86 | 2 761.34 | 169.94 |
| EBIT | 1 699.58 | 828.05 | 2 956.76 | 3 240.03 | 1 133.49 |
| Other financial income | 18.62 | 3.98 | 153.01 | 287.67 | |
| Other financial expenses | -70.02 | - 115.02 | - 278.57 | - 439.52 | - 656.68 |
| Pre-tax profit | 1 629.57 | 731.64 | 2 682.17 | 2 953.52 | 764.48 |
| Income taxes | - 411.82 | - 158.53 | - 511.11 | - 660.39 | - 165.39 |
| Net earnings | 1 217.75 | 573.11 | 2 171.06 | 2 293.13 | 599.09 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 20 000.00 | 20 940.00 | 24 820.00 | 32 800.00 | 33 105.00 |
| Tangible assets total | 20 000.00 | 20 940.00 | 24 820.00 | 32 800.00 | 33 105.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 763.20 | 29.25 | |||
| Current other receivables | 1 000.00 | 0.00 | 79.27 | 7.66 | |
| Short term receivables total | 1 000.00 | 763.20 | 29.26 | 79.27 | 7.66 |
| Cash and bank deposits | 333.79 | 77.24 | 3 284.95 | 45.36 | 407.88 |
| Cash and cash equivalents | 333.79 | 77.24 | 3 284.95 | 45.36 | 407.88 |
| Balance sheet total (assets) | 21 333.79 | 21 780.44 | 28 134.21 | 32 924.63 | 33 520.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 4 037.20 | 5 254.95 | 5 828.05 | 7 999.11 | 10 292.24 |
| Profit of the financial year | 1 217.75 | 573.11 | 2 171.06 | 2 293.13 | 599.09 |
| Shareholders equity total | 5 754.95 | 6 328.05 | 8 499.11 | 10 792.24 | 11 391.33 |
| Provisions | 1 514.00 | 1 569.00 | 1 926.00 | 2 552.00 | 2 580.00 |
| Non-current loans from credit institutions | 13 266.62 | 13 155.09 | 14 385.00 | 17 969.35 | 18 188.93 |
| Non-current liabilities total | 13 266.62 | 13 155.09 | 14 385.00 | 17 969.35 | 18 188.93 |
| Current loans from credit institutions | 173.00 | 138.00 | 2 617.00 | 169.00 | 88.00 |
| Current trade creditors | 19.00 | 19.00 | 19.00 | 19.00 | 25.00 |
| Current owed to group member | 166.60 | 765.14 | 464.74 | ||
| Short-term deferred tax liabilities | 28.82 | 107.84 | 160.33 | 34.39 | 146.70 |
| Other non-interest bearing current liabilities | 377.77 | 445.61 | 495.25 | 592.11 | 602.01 |
| Accruals and deferred income | 33.04 | 17.84 | 32.52 | 31.40 | 33.83 |
| Current liabilities total | 798.22 | 728.29 | 3 324.10 | 1 611.04 | 1 360.27 |
| Balance sheet total (liabilities) | 21 333.79 | 21 780.44 | 28 134.21 | 32 924.63 | 33 520.54 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.