MGI Service ApS
CVR number: 40854061
Vænget 7, 4532 Gislinge
mgiserviceaps@gmail.com
tel: 42340972
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 578.41 | 506.60 | 747.77 |
| Employee benefit expenses | - 629.35 | - 447.10 | - 697.48 |
| Total depreciation | -1.28 | -24.01 | -26.86 |
| EBIT | 52.22 | 59.50 | 50.30 |
| Other financial income | 0.29 | ||
| Other financial expenses | -3.51 | -8.93 | -5.57 |
| Pre-tax profit | -55.44 | 50.57 | 44.73 |
| Income taxes | -12.38 | 1.33 | |
| Net earnings | -55.44 | 38.20 | 46.06 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 75.80 | 51.79 | 46.50 |
| Tangible assets total | 75.80 | 51.79 | 46.50 |
| Other receivables | 68.00 | ||
| Investments total | 68.00 | ||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 117.88 | 275.02 | |
| Prepayments and accrued income | 25.45 | 12.14 | 19.67 |
| Short term receivables total | 25.45 | 130.02 | 294.70 |
| Cash and bank deposits | 47.23 | 106.68 | 30.79 |
| Cash and cash equivalents | 47.23 | 106.68 | 30.79 |
| Balance sheet total (assets) | 216.48 | 288.49 | 371.99 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | -55.44 | -17.25 | |
| Profit of the financial year | -55.44 | 38.20 | 46.06 |
| Shareholders equity total | -15.44 | 22.75 | 68.81 |
| Non-current liabilities total | |||
| Current trade creditors | 10.00 | 10.00 | 44.85 |
| Short-term deferred tax liabilities | 12.38 | 11.04 | |
| Other non-interest bearing current liabilities | 221.93 | 243.36 | 247.28 |
| Current liabilities total | 231.93 | 265.74 | 303.17 |
| Balance sheet total (liabilities) | 216.48 | 288.49 | 371.99 |
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.