M4 Group ApS
CVR number: 12553498
Jellingvej 1 B, 9230 Svenstrup J
info@m4group.dk
tel: 99999999
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 890.06 | 991.61 | 8 175.02 | 1 474.70 | 1 956.03 |
| Employee benefit expenses | - 783.37 | - 865.36 | -2 204.92 | -1 601.73 | -1 010.55 |
| Total depreciation | -52.27 | -53.05 | -53.05 | -53.05 | -61.38 |
| EBIT | 54.43 | 73.20 | 5 917.05 | - 180.08 | 884.10 |
| Other financial income | 1 059.60 | 46.27 | |||
| Other financial expenses | -6.38 | -21.03 | - 160.99 | - 179.88 | - 125.18 |
| Pre-tax profit | 48.04 | 52.17 | 5 756.06 | 699.64 | 805.19 |
| Income taxes | -12.94 | -16.24 | -1 269.23 | - 195.72 | - 180.48 |
| Net earnings | 35.11 | 35.93 | 4 486.84 | 503.92 | 624.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 193.82 | 168.82 | 143.82 | 118.82 | 93.82 |
| Intangible assets total | 193.82 | 168.82 | 143.82 | 118.82 | 93.82 |
| Buildings | 112.98 | 84.93 | 56.88 | 28.83 | 0.78 |
| Machinery and equipment | 441.67 | ||||
| Tangible assets total | 112.98 | 84.93 | 56.88 | 28.83 | 442.45 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 565.17 | 139.33 | 300.78 | 379.80 | |
| Finished products/goods | 455.18 | ||||
| Inventories total | 455.18 | 565.17 | 139.33 | 300.78 | 379.80 |
| Current trade debtors | 417.50 | 428.06 | 594.60 | 295.13 | 262.59 |
| Current other receivables | 13.09 | ||||
| Current deferred tax assets | 90.52 | ||||
| Short term receivables total | 417.50 | 428.06 | 607.69 | 295.13 | 353.11 |
| Cash and bank deposits | 63.16 | 45.97 | 7 249.81 | 6 011.35 | 5 507.75 |
| Cash and cash equivalents | 63.16 | 45.97 | 7 249.81 | 6 011.35 | 5 507.75 |
| Balance sheet total (assets) | 1 242.64 | 1 292.95 | 8 197.54 | 6 754.91 | 6 776.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 7 275.00 | 7 275.00 | 7 275.00 | 1 000.00 | 1 000.00 |
| Retained earnings | -7 211.34 | -7 176.23 | -7 140.30 | 3 596.97 | 4 100.89 |
| Profit of the financial year | 35.11 | 35.93 | 4 486.84 | 503.92 | 624.71 |
| Shareholders equity total | 98.77 | 134.70 | 4 621.53 | 5 100.89 | 5 725.60 |
| Provisions | 3.53 | 5.88 | 8.24 | 10.60 | 47.59 |
| Non-current liabilities total | |||||
| Current trade creditors | 697.07 | 810.50 | 752.90 | 685.02 | 904.08 |
| Short-term deferred tax liabilities | 10.41 | 13.88 | 1 252.87 | 121.36 | |
| Other non-interest bearing current liabilities | 432.87 | 327.99 | 1 562.00 | 837.04 | 99.65 |
| Current liabilities total | 1 140.35 | 1 152.37 | 3 567.76 | 1 643.42 | 1 003.73 |
| Balance sheet total (liabilities) | 1 242.64 | 1 292.95 | 8 197.54 | 6 754.91 | 6 776.92 |
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.