Matsmart in Scandinavia ApS — Credit Rating and Financial Key Figures
CVR number: 40800506
Lyskær 3 C, 2730 Herlev
Income statement (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 930.13 | 1 649.35 | 2 648.21 |
Employee benefit expenses | - 837.08 | -1 472.75 | -2 505.61 |
EBIT | 93.05 | 176.61 | 142.60 |
Other financial income | 14.11 | 51.22 | 277.51 |
Other financial expenses | -90.59 | - 121.28 | - 103.40 |
Pre-tax profit | 16.57 | 106.55 | 316.71 |
Income taxes | -49.37 | -23.83 | -71.19 |
Net earnings | -32.80 | 82.72 | 245.52 |
Assets (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Other receivables | 39.60 | 39.60 | 49.60 |
Investments total | 39.60 | 39.60 | 49.60 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 197.63 | 90.00 | 254.49 |
Current amounts owed by group member comp. | 989.01 | 2 139.34 | 6 761.58 |
Prepayments and accrued income | 1 244.08 | ||
Current other receivables | 1 061.03 | 1 916.06 | 420.03 |
Short term receivables total | 2 247.66 | 4 145.40 | 8 680.19 |
Cash and bank deposits | 3 232.86 | 5 812.57 | 2 942.03 |
Cash and cash equivalents | 3 232.86 | 5 812.57 | 2 942.03 |
Balance sheet total (assets) | 5 520.11 | 9 997.57 | 11 671.81 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | 2 917.70 | 2 884.90 | 2 967.62 |
Profit of the financial year | -32.80 | 82.72 | 245.52 |
Shareholders equity total | 2 924.90 | 3 007.62 | 3 253.14 |
Non-current liabilities total | |||
Current trade creditors | 749.69 | 774.38 | 4 155.14 |
Current owed to group member | 1 103.64 | 5 655.95 | 3 478.97 |
Short-term deferred tax liabilities | 51.54 | 24.85 | 47.19 |
Other non-interest bearing current liabilities | 690.34 | 534.76 | 737.37 |
Current liabilities total | 2 595.22 | 6 989.94 | 8 418.67 |
Balance sheet total (liabilities) | 5 520.11 | 9 997.57 | 11 671.81 |
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.