Massch ApS
CVR number: 29213321
Sønder Lindbjerg 117, Gjellerup 7400 Herning
mas@gossia.dk
tel: 31703072
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 130.66 | 15.02 | -0.81 | -8.02 | -5.52 |
| Employee benefit expenses | -12.50 | ||||
| Other operating expenses | -0.01 | ||||
| EBIT | 118.16 | 15.02 | -0.81 | -8.03 | -5.52 |
| Other financial income | 4.31 | 19.37 | |||
| Other financial expenses | -4.11 | -9.02 | -8.55 | -3.73 | - 700.07 |
| Net income from associates (fin.) | 574.81 | ||||
| Pre-tax profit | 114.05 | 6.00 | -9.37 | -7.45 | - 111.40 |
| Income taxes | -16.90 | -1.34 | 2.00 | 1.59 | 150.95 |
| Net earnings | 97.16 | 4.66 | -7.37 | -5.86 | 39.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 75.00 | 649.81 | |||
| Investments total | 75.00 | 649.81 | |||
| Non-current loans receivable | 75.00 | ||||
| Long term receivables total | 75.00 | ||||
| Inventories total | |||||
| Current other receivables | 0.70 | 704.31 | 25.71 | ||
| Current deferred tax assets | 2.66 | 7.59 | 157.54 | ||
| Short term receivables total | 0.70 | 2.66 | 711.90 | 183.26 | |
| Cash and bank deposits | 918.85 | 856.28 | 753.68 | 25.23 | 17.52 |
| Cash and cash equivalents | 918.85 | 856.28 | 753.68 | 25.23 | 17.52 |
| Balance sheet total (assets) | 919.55 | 856.28 | 831.34 | 812.13 | 850.58 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | ||
| Retained earnings | 577.86 | 618.51 | 565.97 | 558.61 | 552.75 |
| Profit of the financial year | 97.16 | 4.66 | -7.37 | -5.86 | 39.55 |
| Shareholders equity total | 855.31 | 804.67 | 740.81 | 677.75 | 717.30 |
| Non-current liabilities total | |||||
| Current owed to participating | 47.34 | 49.24 | 90.53 | 132.29 | 133.29 |
| Short-term deferred tax liabilities | 16.90 | 1.34 | |||
| Other non-interest bearing current liabilities | 1.04 | 0.00 | 2.10 | 0.00 | |
| Current liabilities total | 64.24 | 51.62 | 90.53 | 134.39 | 133.29 |
| Balance sheet total (liabilities) | 919.55 | 856.28 | 831.34 | 812.13 | 850.58 |
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.