Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
MI HOLDING DANMARK ApS — Credit Rating and Financial Key Figures
CVR number: 21416347
Åhavevej 81, 8600 Silkeborg
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 249.13 | 272.26 | 733.04 | 1 922.81 | - 101.08 |
| Employee benefit expenses | - 200.07 | - 250.22 | - 339.91 | - 640.66 | |
| Total depreciation | - 170.87 | - 170.87 | - 367.65 | - 684.49 | -65.57 |
| EBIT | 78.26 | -98.68 | 115.18 | 898.41 | - 807.30 |
| Other financial income | 89.83 | 57.80 | 41.88 | 35.69 | 36.57 |
| Other financial expenses | -26.15 | -34.49 | -36.00 | -37.65 | -84.65 |
| Reduction non-current investment assets | - 103.80 | -2 248.21 | - 940.92 | ||
| Net income from associates (fin.) | 559.75 | 253.72 | 160.36 | -15.53 | 457.91 |
| Pre-tax profit | 701.70 | 74.55 | 281.42 | -1 367.29 | -1 338.39 |
| Income taxes | -34.91 | 12.64 | -68.69 | - 124.02 | 162.92 |
| Net earnings | 666.80 | 87.19 | 212.73 | -1 491.31 | -1 175.47 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 717.90 | 3 547.03 | 3 878.79 | 1 568.36 | 1 502.79 |
| Machinery and equipment | 501.25 | 989.36 | |||
| Tangible assets total | 3 717.90 | 4 048.28 | 4 868.15 | 1 568.36 | 1 502.79 |
| Holdings in group member companies | 1 341.16 | 1 186.46 | 1 731.72 | 1 717.19 | 2 478.24 |
| Participating interests | 30.85 | 4.27 | |||
| Investments total | 1 372.01 | 1 190.73 | 1 731.72 | 1 717.19 | 2 478.24 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 704.45 | 1 330.32 | 2 936.68 | 1 936.27 | 3 122.79 |
| Current owed by particip. interest comp. | 2 432.95 | 3 159.81 | |||
| Prepayments and accrued income | 8.77 | 9.63 | 93.88 | 11.22 | 61.26 |
| Current other receivables | 512.85 | 667.68 | 21.79 | 3 997.76 | 9.54 |
| Current deferred tax assets | 236.35 | 135.06 | 72.20 | 166.91 | 401.60 |
| Short term receivables total | 4 895.38 | 5 302.50 | 3 124.56 | 6 112.17 | 3 595.19 |
| Cash and bank deposits | 19.81 | 250.29 | |||
| Cash and cash equivalents | 19.81 | 250.29 | |||
| Balance sheet total (assets) | 10 005.09 | 10 541.51 | 9 974.72 | 9 397.72 | 7 576.22 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 800.00 | 114.40 | 117.80 | 122.00 | |
| Other reserves | 218.26 | - 770.29 | 75.67 | 56.74 | 510.45 |
| Retained earnings | 8 416.80 | 8 472.15 | 8 284.58 | 8 395.03 | 6 323.82 |
| Profit of the financial year | 666.80 | 87.19 | 212.73 | -1 491.31 | -1 175.47 |
| Shareholders equity total | 9 426.85 | 8 714.05 | 8 812.38 | 7 203.26 | 5 905.79 |
| Provisions | 11.00 | 27.00 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 897.42 | 504.30 | 369.39 | ||
| Current trade creditors | 37.76 | 1.37 | 163.19 | 1.25 | |
| Current owed to participating | 150.65 | 54.26 | 69.20 | 70.43 | 28.31 |
| Current owed to group member | 167.32 | 701.88 | 747.44 | 892.23 | 645.74 |
| Short-term deferred tax liabilities | 195.26 | 97.57 | 125.67 | 359.87 | 495.71 |
| Other non-interest bearing current liabilities | 65.01 | 27.57 | 191.66 | 204.45 | 130.03 |
| Current liabilities total | 578.24 | 1 816.47 | 1 135.35 | 2 194.46 | 1 670.43 |
| Balance sheet total (liabilities) | 10 005.09 | 10 541.51 | 9 974.72 | 9 397.72 | 7 576.22 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.