MDA INVEST ApS
CVR number: 28979908
Lysagervej 30, 2920 Charlottenlund
morten.damsgaard@live.com
tel: 23309711
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -38.73 | -5.00 | -5.22 | -5.51 | -5.43 |
| EBIT | -38.73 | -5.00 | -5.22 | -5.51 | -5.43 |
| Other financial income | 0.09 | 7.97 | |||
| Other financial expenses | -12.49 | ||||
| Pre-tax profit | -38.63 | -5.00 | -5.22 | -18.00 | 2.54 |
| Net earnings | -38.63 | -5.00 | -5.22 | -18.00 | 2.54 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 106.09 | 39.17 | 33.22 | 22.27 | |
| Short term receivables total | 106.09 | 39.17 | 33.22 | 22.27 | |
| Cash and bank deposits | 2 539.59 | 2 457.46 | 2 345.20 | 2 223.67 | 2 130.68 |
| Cash and cash equivalents | 2 539.59 | 2 457.46 | 2 345.20 | 2 223.67 | 2 130.68 |
| Balance sheet total (assets) | 2 645.68 | 2 496.64 | 2 378.42 | 2 245.93 | 2 130.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 2 405.59 | 2 253.96 | 2 134.56 | 2 011.54 | 1 871.54 |
| Profit of the financial year | -38.63 | -5.00 | -5.22 | -18.00 | 2.54 |
| Shareholders equity total | 2 602.56 | 2 486.96 | 2 368.74 | 2 236.34 | 2 121.08 |
| Non-current liabilities total | |||||
| Current owed to participating | 37.96 | 4.60 | 4.60 | 4.60 | 4.60 |
| Other non-interest bearing current liabilities | 5.17 | 5.08 | 5.08 | 5.00 | 5.00 |
| Current liabilities total | 43.13 | 9.68 | 9.68 | 9.60 | 9.60 |
| Balance sheet total (liabilities) | 2 645.68 | 2 496.64 | 2 378.42 | 2 245.93 | 2 130.68 |
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.