Madvik Invest ApS
CVR number: 41489561
Strandmældevej 13, Strøby Egede 4600 Køge
ms@madvik.dk
tel: 50205210
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 94.11 | 375.37 | 407.06 |
Employee benefit expenses | -64.41 | - 246.25 | - 164.30 |
Other operating expenses | -45.00 | ||
EBIT | 29.70 | 129.11 | 197.76 |
Other financial income | 0.23 | ||
Other financial expenses | -67.69 | - 197.52 | - 123.17 |
Pre-tax profit | -37.99 | -68.41 | 74.82 |
Income taxes | 7.22 | 13.06 | -16.26 |
Net earnings | -30.77 | -55.34 | 58.56 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Investments total | |||
Long term receivables total | |||
Semifinished products | 1 679.23 | 3 400.00 | |
Inventories total | 1 679.23 | 3 400.00 | |
Current trade debtors | 300.00 | 94.63 | |
Prepayments and accrued income | 49.29 | 5.69 | |
Current other receivables | 32.40 | 2.40 | 11.49 |
Current deferred tax assets | 22.65 | 6.39 | |
Short term receivables total | 381.69 | 125.36 | 17.88 |
Cash and bank deposits | 1 113.35 | ||
Cash and cash equivalents | 1 113.35 | ||
Balance sheet total (assets) | 2 060.92 | 3 525.36 | 1 131.23 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | -30.77 | -86.11 | |
Profit of the financial year | -30.77 | -55.34 | 58.56 |
Shareholders equity total | 9.23 | -46.11 | 12.45 |
Provisions | 1.95 | ||
Non-current liabilities total | |||
Current loans from credit institutions | 1 743.25 | 1 958.85 | |
Current trade creditors | 172.88 | 577.89 | 64.30 |
Current owed to group member | 94.12 | 97.94 | 113.50 |
Short-term deferred tax liabilities | 11.53 | ||
Other non-interest bearing current liabilities | 39.49 | 925.26 | 940.98 |
Current liabilities total | 2 049.74 | 3 571.47 | 1 118.78 |
Balance sheet total (liabilities) | 2 060.92 | 3 525.36 | 1 131.23 |
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.