Mind Energy A/S — Credit Rating and Financial Key Figures
CVR number: 17225898
Tangen 29, 8200 Aarhus N
denmark@mindenergy.com
tel: 87426263
www.energidanmark.dk
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 44 908.75 | 119 005.50 | 344 556.25 | 119 576.58 | 76 615.16 |
Costs of manufacturing | - 118 961.53 | - 345 420.82 | - 118 451.14 | -75 958.67 | |
External services | - 166.79 | - 176.62 | - 302.78 | - 259.95 | - 257.49 |
Gross profit | 476.63 | 132.08 | -1 167.35 | 865.49 | 399.00 |
Employee benefit expenses | - 196.53 | - 189.38 | - 279.04 | - 286.69 | - 294.63 |
Other operating expenses | -44 432.12 | 88.11 | 12 896.05 | - 980.34 | 150.85 |
Total depreciation | -30.92 | -37.03 | -70.68 | -66.42 | -82.07 |
EBIT | 82.39 | - 270.95 | 11 378.98 | - 467.97 | 173.15 |
Other financial income | 4.28 | 93.58 | 12 968.69 | 288.70 | 216.20 |
Other financial expenses | -81.92 | -96.18 | - 110.22 | -46.34 | -13.36 |
Pre-tax profit | 4.75 | - 361.66 | 11 341.41 | - 225.61 | 375.99 |
Income taxes | -12.59 | 75.20 | -2 497.28 | 22.67 | -83.80 |
Profit/loss from discontinued operations | 147.44 | ||||
Net earnings | 139.59 | - 286.47 | 8 844.12 | - 202.94 | 292.19 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 125.56 | 147.77 | 119.69 | 119.61 | 66.64 |
Intangible assets total | 125.56 | 147.77 | 119.69 | 119.61 | 66.64 |
Other tangible assets | 25.39 | 94.53 | 87.46 | 78.46 | 61.72 |
Tangible assets total | 25.39 | 94.53 | 87.46 | 78.46 | 61.72 |
Investments total | |||||
Deferred tax assets | 23.78 | 91.83 | 345.83 | 150.74 | 39.77 |
Long term receivables total | 23.78 | 91.83 | 345.83 | 150.74 | 39.77 |
Inventories total | 131.22 | 427.01 | 817.71 | 442.41 | 350.20 |
Current trade debtors | 4 836.15 | 12 079.95 | 14 439.68 | 7 215.36 | 6 008.19 |
Current owed by particip. interest comp. | 998.67 | 367.39 | |||
Current other receivables | 3 181.59 | 8 959.16 | 5 538.98 | 2 804.78 | 1 968.65 |
Current deferred tax assets | 10.21 | 13.19 | 2.99 | 54.24 | 35.04 |
Fair value of financial assets | 6 352.94 | 8 185.70 | 2 743.78 | 1 540.57 | |
Short term receivables total | 8 027.95 | 27 405.24 | 28 167.35 | 13 816.83 | 9 919.85 |
Cash and bank deposits | - 396.19 | - 566.35 | 5 602.79 | 3 262.97 | 3 266.60 |
Cash and cash equivalents | - 396.19 | - 566.35 | 5 602.79 | 3 262.97 | 3 266.60 |
Balance sheet total (assets) | 7 937.71 | 27 600.03 | 35 140.82 | 17 871.02 | 13 704.79 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 221.83 | 350.00 | 500.00 | 500.00 | 500.00 |
Other reserves | -11.87 | -28.11 | 2 917.25 | - 113.98 | -60.76 |
Retained earnings | 902.01 | 1 913.43 | - 523.03 | 8 321.09 | 8 118.15 |
Profit of the financial year | 139.59 | - 286.47 | 8 844.12 | - 202.94 | 292.19 |
Shareholders equity total | 1 251.56 | 1 948.86 | 11 738.33 | 8 504.17 | 8 849.58 |
Non-current leasing loans | 2.74 | 70.09 | 63.96 | 55.55 | 45.32 |
Non-current accruals and deferred income | 5.14 | ||||
Non-current other liabilities | 34.92 | 13.22 | |||
Non-current deferred tax liabilities | 30.42 | 7.77 | 9.16 | 0.79 | 7.32 |
Non-current liabilities total | 33.16 | 77.86 | 73.11 | 96.40 | 65.86 |
Current loans from credit institutions | 1 286.17 | 2 386.50 | |||
Current leasing loans | 7.55 | 7.79 | 7.11 | 6.17 | 9.66 |
Current trade creditors | 3 070.23 | 7 028.40 | 8 367.39 | 3 678.47 | 2 641.44 |
Current owed to group member | 438.63 | 12.17 | |||
Short-term deferred tax liabilities | 0.31 | 7.24 | 2 136.55 | ||
Other non-interest bearing current liabilities | 2 288.74 | 16 143.39 | 12 818.34 | 5 147.17 | 2 126.08 |
Current liabilities total | 6 652.99 | 25 573.32 | 23 329.38 | 9 270.44 | 4 789.35 |
Balance sheet total (liabilities) | 7 937.71 | 27 600.03 | 35 140.82 | 17 871.02 | 13 704.79 |
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.