Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
MS Company ApS — Credit Rating and Financial Key Figures
CVR number: 36718390
Produktionsvej 1, 2600 Glostrup
info@mscompany.dk
www.mscompany.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 569.49 | 913.97 | 1 866.55 | 1 380.77 | 1 395.16 |
| Employee benefit expenses | - 184.05 | - 174.05 | -1 509.20 | -1 443.99 | -1 091.12 |
| Total depreciation | -4.76 | -14.29 | -14.29 | ||
| EBIT | 385.44 | 739.91 | 352.59 | -77.50 | 289.75 |
| Other financial income | 0.40 | 1.02 | |||
| Other financial expenses | -35.96 | -5.37 | -3.08 | -7.45 | -3.52 |
| Reduction non-current investment assets | - 328.50 | ||||
| Pre-tax profit | 349.48 | 734.54 | 349.51 | - 413.05 | 287.26 |
| Income taxes | -76.88 | - 165.60 | -16.13 | -60.62 | |
| Net earnings | 272.59 | 568.95 | 333.38 | - 413.05 | 226.64 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 95.24 | 80.95 | 66.67 | ||
| Intangible assets total | 95.24 | 80.95 | 66.67 | ||
| Tangible assets total | |||||
| Holdings in group member companies | 968.50 | 968.50 | 968.50 | ||
| Investments total | 1 018.50 | 1 018.50 | 1 064.07 | 102.93 | 9.60 |
| Non-current other receivables | 1 755.36 | 1 755.36 | |||
| Long term receivables total | 1 755.36 | 1 755.36 | |||
| Inventories total | |||||
| Current trade debtors | 32.65 | 13.00 | 368.19 | 147.12 | 197.69 |
| Current amounts owed by group member comp. | 733.13 | 1 087.36 | 69.83 | ||
| Prepayments and accrued income | 36.00 | ||||
| Current other receivables | 500.00 | 100.00 | -18.78 | 10.00 | |
| Current deferred tax assets | 41.80 | ||||
| Short term receivables total | 532.65 | 887.93 | 1 472.77 | 147.12 | 277.52 |
| Cash and bank deposits | 133.21 | 95.86 | 424.13 | 230.35 | 443.18 |
| Cash and cash equivalents | 133.21 | 95.86 | 424.13 | 230.35 | 443.18 |
| Balance sheet total (assets) | 1 684.36 | 2 002.29 | 3 056.20 | 2 316.72 | 2 552.33 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 500.00 | ||||
| Retained earnings | 669.76 | 942.35 | 2 119.39 | 2 452.77 | 539.73 |
| Profit of the financial year | 272.59 | 568.95 | 333.38 | - 413.05 | 226.64 |
| Shareholders equity total | 992.35 | 1 561.30 | 2 502.77 | 2 089.72 | 2 316.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 272.50 | 54.00 | 40.50 | 17.06 | 41.89 |
| Current owed to participating | 45.25 | 13.74 | 16.15 | ||
| Current owed to group member | 184.75 | ||||
| Short-term deferred tax liabilities | 146.08 | 167.55 | 164.19 | 16.13 | 33.62 |
| Other non-interest bearing current liabilities | 43.42 | 205.70 | 332.60 | 193.81 | 160.46 |
| Current liabilities total | 692.00 | 440.99 | 553.43 | 227.00 | 235.97 |
| Balance sheet total (liabilities) | 1 684.36 | 2 002.29 | 3 056.20 | 2 316.72 | 2 552.33 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.