Didn't find the company you were looking for? Our full system contains all Danish companies, including comprehensive credit risk reports. Register here to get started.
You can find text and video tutorials here that explain how to use our system.
MASO FINANS ApS
CVR number: 32057160
Birkevej 17, 2830 Virum
jesper@masofinans.dk
tel: 22727645
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 638.29 | 41.64 | 573.75 | 226.28 | 109.39 |
| Employee benefit expenses | - 400.00 | ||||
| Total depreciation | -29.62 | ||||
| EBIT | 638.29 | 41.64 | 573.75 | 226.28 | - 320.23 |
| Other financial income | 278.48 | 550.31 | 2 592.22 | 1 394.76 | 5 462.42 |
| Other financial expenses | - 655.89 | - 591.96 | -82.51 | - 795.78 | -6 137.24 |
| Income from other inv. held as non-curr. assets | 7 500.00 | 6 000.00 | 15 102.75 | 13 500.00 | 126 348.00 |
| Net income from associates (fin.) | 1 450.00 | 455.00 | 62.84 | ||
| Pre-tax profit | 7 760.88 | 7 449.99 | 18 641.20 | 14 325.26 | 125 415.80 |
| Income taxes | -83.97 | 0.08 | - 701.49 | - 167.58 | - 770.09 |
| Net earnings | 7 676.90 | 7 450.08 | 17 939.71 | 14 157.68 | 124 645.71 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 861.54 | ||||
| Tangible assets total | 2 861.54 | ||||
| Participating interests | 50.00 | 825.00 | 825.00 | 725.00 | 50.00 |
| Investments total | 50.00 | 825.00 | 825.00 | 725.00 | 50.00 |
| Non-current loans receivable | 300.00 | 300.00 | 304.62 | 304.62 | 17 604.47 |
| Long term receivables total | 300.00 | 300.00 | 304.62 | 304.62 | 17 604.47 |
| Finished products/goods | 195.00 | 195.00 | 195.00 | 195.00 | |
| Inventories total | 195.00 | 195.00 | 195.00 | 195.00 | |
| Current owed by particip. interest comp. | 5 580.27 | 1 231.52 | 6 592.98 | 6 422.85 | 2 742.11 |
| Current other receivables | 3 750.00 | 4 503.85 | 18 170.69 | 21 603.45 | 5 696.92 |
| Current deferred tax assets | 115.98 | ||||
| Short term receivables total | 9 330.27 | 5 851.35 | 24 763.67 | 28 026.30 | 8 439.03 |
| Other current investments | 1 766.33 | 3 899.36 | 10 534.40 | 13 887.68 | 63 251.89 |
| Cash and bank deposits | 7 080.61 | 13 379.57 | 5 048.74 | 10 673.41 | 79 118.58 |
| Cash and cash equivalents | 8 846.93 | 17 278.93 | 15 583.14 | 24 561.09 | 142 370.46 |
| Balance sheet total (assets) | 18 527.21 | 24 450.28 | 41 671.43 | 53 812.01 | 171 520.50 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 500.00 | 1 200.00 | 1 750.00 | 2 500.00 | 20 000.00 |
| Retained earnings | 9 182.05 | 15 658.96 | 21 359.03 | 36 798.74 | 20 956.42 |
| Profit of the financial year | 7 676.90 | 7 450.08 | 17 939.71 | 14 157.68 | 124 645.71 |
| Shareholders equity total | 18 483.96 | 24 434.03 | 41 173.74 | 53 581.42 | 165 727.14 |
| Provisions | 35.61 | ||||
| Non-current deferred tax liabilities | 31.55 | ||||
| Non-current liabilities total | 31.55 | ||||
| Current trade creditors | 10.00 | 16.25 | 16.25 | 16.25 | 16.25 |
| Short-term deferred tax liabilities | 481.44 | 213.05 | 656.26 | ||
| Other non-interest bearing current liabilities | 1.70 | 1.29 | 5 085.25 | ||
| Current liabilities total | 11.70 | 16.25 | 497.69 | 230.59 | 5 757.76 |
| Balance sheet total (liabilities) | 18 527.21 | 24 450.28 | 41 671.43 | 53 812.01 | 171 520.50 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
... and more!
No registration needed.