Master Care Export ApS — Credit Rating and Financial Key Figures
CVR number: 38132415
Sofienlystvej 3, 8340 Malling
vidar@master-care.dk
tel: 86938585
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 336.41 | 270.25 | 325.69 | 264.28 | 264.15 |
EBIT | 336.41 | 270.25 | 325.69 | 264.28 | 264.15 |
Other financial income | 29.29 | 39.61 | 37.94 | 38.23 | 80.75 |
Other financial expenses | -11.89 | -21.77 | -23.32 | -28.24 | -31.84 |
Pre-tax profit | 353.81 | 288.09 | 340.31 | 274.26 | 313.06 |
Income taxes | -77.84 | -63.38 | -74.90 | -60.34 | -68.87 |
Net earnings | 275.97 | 224.71 | 265.41 | 213.93 | 244.19 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 230.01 | 680.88 | 210.63 | 334.11 | 196.68 |
Current amounts owed by group member comp. | 304.19 | 297.45 | 429.61 | 1 427.21 | |
Current other receivables | 43.15 | 153.80 | 336.11 | 51.93 | 29.72 |
Short term receivables total | 577.35 | 1 132.12 | 546.75 | 815.66 | 1 653.61 |
Cash and bank deposits | 599.41 | 728.44 | 2 240.08 | 1 160.69 | 402.89 |
Cash and cash equivalents | 599.41 | 728.44 | 2 240.08 | 1 160.69 | 402.89 |
Balance sheet total (assets) | 1 176.76 | 1 860.56 | 2 786.82 | 1 976.35 | 2 056.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 1 500.00 | ||||
Retained earnings | 538.00 | 813.97 | 1 038.69 | 1 304.10 | 18.02 |
Profit of the financial year | 275.97 | 224.71 | 265.41 | 213.93 | 244.19 |
Shareholders equity total | 938.97 | 1 163.69 | 1 429.10 | 1 643.02 | 1 887.21 |
Non-current liabilities total | |||||
Current trade creditors | 12.00 | 16.00 | 18.00 | 18.00 | 20.00 |
Current owed to group member | 1 129.09 | ||||
Other non-interest bearing current liabilities | 225.79 | 680.88 | 210.63 | 315.33 | 149.30 |
Current liabilities total | 237.79 | 696.88 | 1 357.72 | 333.32 | 169.29 |
Balance sheet total (liabilities) | 1 176.76 | 1 860.56 | 2 786.82 | 1 976.35 | 2 056.51 |
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.