MBI PARTNER ApS
CVR number: 30484452
Vesterbrogade 108, 1620 København V
mads.heine@me.com
tel: 28602000
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 176.15 | 33.86 | 4 658.16 | - 150.90 | - 102.18 |
| Employee benefit expenses | - 299.90 | - 600.19 | - 244.41 | ||
| Total depreciation | - 161.88 | - 161.88 | -6.69 | -6.69 | |
| EBIT | - 637.93 | - 161.88 | 4 651.47 | - 757.78 | - 346.59 |
| Other financial income | 250.84 | 271.06 | 103.50 | 138.22 | 2.34 |
| Other financial expenses | - 275.74 | - 302.51 | - 549.27 | - 600.63 | - 947.24 |
| Net income from associates (fin.) | 9.66 | 57.24 | - 400.58 | - 251.88 | |
| Pre-tax profit | - 653.17 | - 136.09 | 3 805.13 | -1 472.07 | -1 291.49 |
| Income taxes | 33.87 | 34.22 | - 187.15 | -0.86 | |
| Net earnings | - 619.30 | - 101.87 | 3 617.98 | -1 472.92 | -1 291.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 535.29 | 5 380.09 | |||
| Machinery and equipment | 20.06 | 13.38 | 6.69 | ||
| Tangible assets total | 5 555.35 | 5 393.47 | 6.69 | ||
| Participating interests | 51.85 | 359.09 | 136.87 | ||
| Investments total | 51.85 | 359.09 | 136.87 | ||
| Non-current loans receivable | 3 228.74 | 2 785.39 | 4 252.44 | 4 603.70 | 4 934.80 |
| Non-current other receivables | 697.28 | 784.19 | 354.93 | 556.26 | 165.92 |
| Long term receivables total | 3 926.02 | 3 569.58 | 4 607.37 | 5 159.97 | 5 100.72 |
| Inventories total | |||||
| Current other receivables | 283.50 | 470.00 | 1 057.47 | 120.12 | 70.93 |
| Current deferred tax assets | 153.79 | 188.01 | 0.86 | ||
| Short term receivables total | 437.29 | 658.01 | 1 058.33 | 120.12 | 70.93 |
| Other current investments | 1 084.97 | 708.90 | |||
| Cash and bank deposits | 1 450.45 | 934.76 | 5 178.27 | 4 290.11 | 2 111.13 |
| Cash and cash equivalents | 1 450.45 | 934.76 | 6 263.24 | 4 290.11 | 2 820.03 |
| Balance sheet total (assets) | 11 420.96 | 10 914.90 | 12 072.51 | 9 570.19 | 7 991.68 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | 56.50 | 1 000.00 | 300.00 | 61.00 |
| Other reserves | 851.23 | 149.45 | |||
| Retained earnings | 8 157.37 | 8 217.20 | 7 264.78 | 10 582.76 | 9 048.83 |
| Profit of the financial year | - 619.30 | - 101.87 | 3 617.98 | -1 472.92 | -1 291.49 |
| Shareholders equity total | 8 764.30 | 8 446.28 | 12 007.76 | 9 534.83 | 7 943.35 |
| Non-current loans from credit institutions | 2 408.41 | 2 252.08 | |||
| Non-current other liabilities | 58.00 | ||||
| Non-current liabilities total | 2 466.40 | 2 252.08 | |||
| Current loans from credit institutions | 158.40 | 158.40 | |||
| Current trade creditors | 25.00 | 25.00 | 25.00 | 25.00 | 36.81 |
| Other non-interest bearing current liabilities | 6.86 | 33.15 | 39.75 | 10.36 | 11.52 |
| Current liabilities total | 190.26 | 216.55 | 64.75 | 35.36 | 48.33 |
| Balance sheet total (liabilities) | 11 420.96 | 10 914.90 | 12 072.51 | 9 570.19 | 7 991.68 |
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.