MK 97 ApS
CVR number: 19991741
Brogade 31 A, 5700 Svendborg
mettecitron@gmail.com
tel: 23206820
www.fodplejeicentrum.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 194.31 | 238.78 | 238.56 | 329.68 | 376.39 |
| Employee benefit expenses | - 116.73 | - 279.55 | - 275.05 | - 309.71 | - 360.97 |
| Total depreciation | -13.44 | -13.44 | -3.69 | -4.86 | -8.33 |
| EBIT | 64.14 | -54.21 | -40.18 | 15.11 | 7.09 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -2.43 | -0.38 | -0.33 | -0.09 | -0.16 |
| Pre-tax profit | 61.71 | -54.58 | -40.52 | 15.03 | 7.02 |
| Income taxes | 36.46 | 12.01 | -48.47 | ||
| Net earnings | 98.18 | -42.58 | -88.99 | 15.03 | 7.02 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 17.12 | 3.69 | 20.14 | 11.81 | |
| Tangible assets total | 17.12 | 3.69 | 20.14 | 11.81 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.02 | 2.94 | |||
| Prepayments and accrued income | 3.30 | ||||
| Current other receivables | 2.53 | ||||
| Current deferred tax assets | 36.46 | 48.47 | |||
| Short term receivables total | 49.48 | 54.71 | 2.53 | ||
| Cash and bank deposits | 93.30 | 107.46 | 42.70 | 29.85 | 26.93 |
| Cash and cash equivalents | 93.30 | 107.46 | 42.70 | 29.85 | 26.93 |
| Balance sheet total (assets) | 159.90 | 165.86 | 45.23 | 49.99 | 38.74 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 137.78 | -39.61 | -82.18 | - 171.17 | - 156.14 |
| Profit of the financial year | 98.18 | -42.58 | -88.99 | 15.03 | 7.02 |
| Shareholders equity total | 85.39 | 42.82 | -46.17 | -31.14 | -24.13 |
| Non-current liabilities total | |||||
| Current trade creditors | 3.50 | 4.00 | 16.00 | 12.00 | 12.00 |
| Current owed to participating | 2.21 | 2.23 | 27.23 | 27.95 | |
| Other non-interest bearing current liabilities | 71.01 | 116.82 | 73.16 | 41.90 | 22.92 |
| Current liabilities total | 74.51 | 123.04 | 91.39 | 81.14 | 62.87 |
| Balance sheet total (liabilities) | 159.90 | 165.86 | 45.23 | 49.99 | 38.74 |
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.