MagniPartners ApS — Credit Rating and Financial Key Figures
CVR number: 29133816
Madvigs Alle 9, 1829 Frederiksberg C
jeg@magnipartners.dk
tel: 24829874
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 172.11 | 334.86 | -69.65 | 687.96 | 464.48 |
| Employee benefit expenses | -20.28 | -4.05 | |||
| Reduction in value of non-current assets | 893.75 | ||||
| EBIT | 172.11 | 1 228.61 | -69.65 | 667.68 | 460.43 |
| Other financial income | 6.90 | 11.52 | 11.38 | ||
| Other financial expenses | - 410.96 | - 522.84 | -0.57 | -0.42 | |
| Pre-tax profit | - 238.85 | 705.77 | -63.32 | 678.78 | 471.81 |
| Income taxes | 52.55 | - 270.79 | 169.99 | - 103.80 | |
| Net earnings | - 186.30 | 434.98 | -63.32 | 848.77 | 368.01 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10 200.00 | ||||
| Tangible assets total | 10 200.00 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 125.00 | 87.00 | |||
| Current amounts owed by group member comp. | 2.28 | ||||
| Prepayments and accrued income | 6.34 | ||||
| Current deferred tax assets | 270.79 | 169.99 | 66.19 | ||
| Short term receivables total | 277.14 | 2.28 | 294.99 | 153.19 | |
| Cash and bank deposits | 10 594.20 | 240.73 | 857.51 | 423.26 | |
| Cash and cash equivalents | 10 594.20 | 240.73 | 857.51 | 423.26 | |
| Balance sheet total (assets) | 10 477.14 | 10 594.20 | 243.01 | 1 152.50 | 576.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 966.00 | 358.00 | |||
| Retained earnings | -17.35 | - 203.66 | 231.32 | - 798.00 | - 307.23 |
| Profit of the financial year | - 186.30 | 434.98 | -63.32 | 848.77 | 368.01 |
| Shareholders equity total | - 153.66 | 281.32 | 218.01 | 1 066.77 | 468.79 |
| Non-current loans from credit institutions | 7 543.87 | ||||
| Non-current owed to group member | 2 187.96 | 2 277.10 | |||
| Non-current other liabilities | 149.66 | ||||
| Non-current liabilities total | 9 881.49 | 2 277.10 | |||
| Current loans from credit institutions | 622.26 | 7 720.86 | |||
| Advances received | 98.44 | ||||
| Current trade creditors | 26.12 | 25.00 | 25.00 | 26.92 | 56.67 |
| Other non-interest bearing current liabilities | 2.48 | 282.91 | 58.81 | 51.00 | |
| Accruals and deferred income | 7.00 | ||||
| Current liabilities total | 749.30 | 8 035.77 | 25.00 | 85.73 | 107.67 |
| Balance sheet total (liabilities) | 10 477.14 | 10 594.20 | 243.01 | 1 152.50 | 576.45 |
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.