MK Beton og Montage ApS
CVR number: 40438955
Kujallerpaat 23, 3900 Nuuk
martin@kassner.dk
tel: 556660
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 422.08 | 1 080.60 | 546.54 | 835.06 |
| Employee benefit expenses | -1 246.28 | -1 076.40 | - 705.72 | - 372.95 |
| Total depreciation | -61.22 | |||
| EBIT | 175.80 | 4.20 | - 159.18 | 400.89 |
| Other financial income | 3.98 | |||
| Other financial expenses | -4.01 | -6.74 | -10.46 | -0.83 |
| Pre-tax profit | 171.79 | -2.55 | - 169.64 | 404.05 |
| Income taxes | -55.87 | 8.33 | 42.31 | - 106.14 |
| Net earnings | 115.92 | 5.79 | - 127.33 | 297.90 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Buildings | 209.67 | |||
| Machinery and equipment | 111.11 | |||
| Tangible assets total | 320.78 | |||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 10.00 | |||
| Inventories total | 10.00 | |||
| Current trade debtors | 225.00 | 204.74 | 41.98 | 122.27 |
| Prepayments and accrued income | 12.72 | |||
| Current other receivables | 54.00 | 45.60 | 45.60 | 2.03 |
| Current deferred tax assets | 42.31 | |||
| Short term receivables total | 279.00 | 250.34 | 129.89 | 137.01 |
| Cash and bank deposits | 152.21 | 155.90 | 97.08 | 77.15 |
| Cash and cash equivalents | 152.21 | 155.90 | 97.08 | 77.15 |
| Balance sheet total (assets) | 431.21 | 416.24 | 226.97 | 534.94 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 50.00 | 50.00 |
| Other reserves | 50.00 | 50.00 | ||
| Retained earnings | -50.00 | 65.92 | 71.70 | -55.63 |
| Profit of the financial year | 115.92 | 5.79 | - 127.33 | 297.90 |
| Shareholders equity total | 115.92 | 121.70 | -5.63 | 292.28 |
| Provisions | 14.14 | |||
| Non-current liabilities total | ||||
| Current trade creditors | 65.91 | 39.22 | 38.90 | 33.30 |
| Current owed to participating | 2.00 | 14.58 | 131.41 | 79.70 |
| Short-term deferred tax liabilities | 55.87 | 0.98 | 49.69 | |
| Other non-interest bearing current liabilities | 191.50 | 239.76 | 62.29 | 65.82 |
| Current liabilities total | 315.29 | 294.54 | 232.60 | 228.52 |
| Balance sheet total (liabilities) | 431.21 | 416.24 | 226.97 | 534.94 |
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.