Mofly 2021 Holding ApS — Credit Rating and Financial Key Figures
CVR number: 43231790
Smedevej 24, 9500 Hobro
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -16.89 | -13.89 | -35.87 |
Employee benefit expenses | - 177.00 | ||
EBIT | -16.89 | -13.89 | - 212.87 |
Other financial income | 4.87 | 49.10 | |
Other financial expenses | -1.86 | -6.69 | |
Net income from associates (fin.) | 486.58 | 1 328.97 | 822.83 |
Pre-tax profit | 469.69 | 1 318.09 | 652.37 |
Income taxes | 1.38 | 0.99 | 37.33 |
Net earnings | 471.06 | 1 319.08 | 689.70 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Tangible assets total | |||
Holdings in group member companies | 1 900.84 | 2 957.81 | 880.64 |
Investments total | 1 900.84 | 2 957.81 | 880.64 |
Non-current loans receivable | 1 500.00 | ||
Long term receivables total | 1 500.00 | ||
Inventories total | |||
Current trade debtors | 193.25 | ||
Current amounts owed by group member comp. | 221.45 | 26.37 | |
Current other receivables | 50.45 | ||
Current deferred tax assets | 133.95 | 599.64 | 294.09 |
Short term receivables total | 133.95 | 821.08 | 564.16 |
Other current investments | 993.10 | ||
Cash and bank deposits | 116.27 | ||
Cash and cash equivalents | 1 109.37 | ||
Balance sheet total (assets) | 2 034.79 | 3 778.90 | 4 054.17 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 114.40 | 117.80 | 122.00 |
Other reserves | 486.58 | ||
Retained earnings | 773.28 | 1 613.13 | 2 810.20 |
Profit of the financial year | 471.06 | 1 319.08 | 689.70 |
Shareholders equity total | 1 885.32 | 3 090.01 | 3 661.90 |
Non-current deferred tax liabilities | 132.57 | 464.70 | 223.76 |
Non-current liabilities total | 132.57 | 464.70 | 223.76 |
Current trade creditors | 6.25 | 6.25 | 77.36 |
Current owed to participating | 85.37 | 88.78 | |
Current owed to group member | 10.64 | 10.64 | |
Short-term deferred tax liabilities | 132.57 | ||
Other non-interest bearing current liabilities | -10.64 | 2.36 | |
Current liabilities total | 16.89 | 224.19 | 168.50 |
Balance sheet total (liabilities) | 2 034.79 | 3 778.90 | 4 054.17 |
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.