MSR-CONSULT ApS — Credit Rating and Financial Key Figures
CVR number: 11504507
Sjælsøvej 46, 3460 Birkerød
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -25.36 | -9.14 | -2.97 | -1.53 | -7.04 |
| Gross profit | -25.36 | -9.14 | -2.97 | -1.53 | -7.04 |
| EBIT | -25.36 | -9.14 | -2.97 | -1.53 | -7.04 |
| Other financial income | 54.36 | 55.67 | -49.58 | 37.05 | 66.92 |
| Other financial expenses | -40.06 | -33.12 | -19.80 | ||
| Pre-tax profit | 28.99 | 46.53 | -92.61 | 2.40 | 40.08 |
| Net earnings | 28.99 | 46.53 | -92.61 | 2.40 | 40.08 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 2.99 | 2.99 | |||
| Current deferred tax assets | 1.11 | 0.75 | 6.37 | 7.80 | 4.78 |
| Short term receivables total | 1.11 | 0.75 | 9.36 | 10.79 | 4.78 |
| Other current investments | 287.52 | 582.26 | 1 196.62 | 439.18 | 560.62 |
| Cash and bank deposits | 1 065.24 | 817.39 | 102.98 | 163.44 | 45.25 |
| Cash and cash equivalents | 1 352.76 | 1 399.66 | 1 299.61 | 602.62 | 605.87 |
| Balance sheet total (assets) | 1 353.87 | 1 400.40 | 1 308.96 | 613.41 | 610.65 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | -94.86 | -65.87 | -19.34 | - 111.95 | - 109.55 |
| Profit of the financial year | 28.99 | 46.53 | -92.61 | 2.40 | 40.08 |
| Shareholders equity total | 134.13 | 180.66 | 88.05 | 90.45 | 130.54 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.74 | 19.74 | 20.91 | 12.95 | 5.12 |
| Current owed to participating | 1 200.00 | 510.00 | 475.00 | ||
| Other non-interest bearing current liabilities | 1 200.00 | 1 200.00 | |||
| Current liabilities total | 1 219.74 | 1 219.74 | 1 220.91 | 522.95 | 480.12 |
| Balance sheet total (liabilities) | 1 353.87 | 1 400.40 | 1 308.96 | 613.41 | 610.65 |
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.