M-METAL ApS
CVR number: 36020822
Søhaven 3, 7451 Sunds
Morten@m-metal.dk
tel: 24233993
www.M-Metal.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 559.23 | 1 322.88 | 2 087.33 | 2 747.68 | 3 231.83 |
| Employee benefit expenses | - 998.94 | -1 008.22 | -1 085.57 | -1 097.91 | -1 143.18 |
| Total depreciation | - 142.58 | - 136.04 | - 258.18 | - 159.50 | - 221.04 |
| EBIT | 417.70 | 178.61 | 743.58 | 1 490.27 | 1 867.62 |
| Other financial income | 18.55 | 21.33 | 23.42 | 34.27 | 71.10 |
| Other financial expenses | -5.82 | -6.40 | -20.59 | -11.96 | -6.85 |
| Pre-tax profit | 430.43 | 193.54 | 746.42 | 1 512.58 | 1 931.87 |
| Income taxes | -95.77 | -42.98 | - 160.74 | - 330.26 | - 424.96 |
| Net earnings | 334.66 | 150.56 | 585.68 | 1 182.32 | 1 506.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 161.91 | 99.82 | 488.26 | 437.44 | 459.04 |
| Tangible assets total | 161.91 | 99.82 | 488.26 | 437.44 | 459.04 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 105.15 | 86.86 | 178.64 | 306.40 | 253.28 |
| Raw materials and consumables | 119.46 | 140.53 | 173.94 | 187.84 | 217.73 |
| Inventories total | 224.61 | 227.39 | 352.58 | 494.24 | 471.01 |
| Current trade debtors | 594.11 | 310.48 | 285.65 | 754.91 | 838.32 |
| Current amounts owed by group member comp. | 1 062.94 | 1 072.18 | 1 503.25 | 2 337.53 | 2 273.62 |
| Prepayments and accrued income | 26.34 | 4.76 | 3.99 | ||
| Current other receivables | 1.94 | ||||
| Current deferred tax assets | 5.50 | ||||
| Short term receivables total | 1 683.39 | 1 390.09 | 1 788.90 | 3 097.19 | 3 115.94 |
| Cash and bank deposits | 311.22 | 134.18 | 1 386.93 | ||
| Cash and cash equivalents | 311.22 | 134.18 | 1 386.93 | ||
| Balance sheet total (assets) | 2 069.91 | 2 028.53 | 2 763.92 | 4 028.87 | 5 432.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 113.00 | 114.40 | 117.80 | |
| Retained earnings | 667.38 | 889.04 | 925.20 | 1 393.08 | 2 575.40 |
| Profit of the financial year | 334.66 | 150.56 | 585.68 | 1 182.32 | 1 506.90 |
| Shareholders equity total | 1 352.04 | 1 202.60 | 1 675.28 | 2 743.20 | 4 132.30 |
| Provisions | 4.80 | 5.20 | 9.60 | 13.00 | |
| Non-current other liabilities | 83.61 | ||||
| Non-current deferred tax liabilities | 60.61 | ||||
| Non-current liabilities total | 83.61 | 60.61 | |||
| Current loans from credit institutions | 91.04 | 320.00 | 527.88 | ||
| Current trade creditors | 98.17 | 62.46 | 62.92 | 104.97 | 290.15 |
| Current owed to group member | 31.82 | 191.91 | 85.90 | 26.35 | 154.87 |
| Short-term deferred tax liabilities | 109.27 | 53.28 | 150.04 | 325.86 | 421.56 |
| Other non-interest bearing current liabilities | 382.76 | 518.27 | 380.97 | 230.41 | 421.04 |
| Current liabilities total | 713.07 | 825.93 | 999.83 | 1 215.46 | 1 287.62 |
| Balance sheet total (liabilities) | 2 069.91 | 2 028.53 | 2 763.92 | 4 028.87 | 5 432.91 |
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.