MSH-GROUP ApS
CVR number: 33055137
Strandvejen 677, 2930 Klampenborg
michael@grillengroup.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 407.08 | -60.27 | -56.79 | - 117.76 | |
| Employee benefit expenses | - 505.04 | - 154.22 | |||
| Other operating expenses | -62.43 | ||||
| Total depreciation | -47.77 | -47.84 | -6 250.06 | ||
| EBIT | - 959.89 | - 262.32 | -6 306.85 | - 117.76 | -62.43 |
| Other financial income | 82.78 | 351.71 | 29.32 | ||
| Other financial expenses | - 348.62 | - 133.76 | -0.26 | ||
| Net income from associates (fin.) | 2 926.47 | ||||
| Pre-tax profit | 1 700.73 | -44.38 | -6 277.80 | - 117.76 | -62.43 |
| Income taxes | 25.00 | -8.11 | -16.89 | ||
| Net earnings | 1 725.73 | -52.49 | -6 294.68 | - 117.76 | -62.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 157.49 | 109.65 | |||
| Tangible assets total | 157.49 | 109.65 | |||
| Investments total | |||||
| Deferred tax assets | 25.00 | 16.89 | |||
| Long term receivables total | 25.00 | 16.89 | |||
| Inventories total | |||||
| Current amounts owed by group member comp. | 4 343.76 | 5 527.52 | |||
| Current other receivables | 242.44 | 869.36 | 490.68 | 38.98 | |
| Current deferred tax assets | 37.00 | ||||
| Short term receivables total | 4 586.20 | 6 433.88 | 490.68 | 38.98 | |
| Cash and bank deposits | 545.47 | 14.60 | 31.85 | 28.66 | 14.62 |
| Cash and cash equivalents | 545.47 | 14.60 | 31.85 | 28.66 | 14.62 |
| Balance sheet total (assets) | 5 314.15 | 6 575.01 | 522.52 | 28.66 | 53.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 1 970.02 | 3 695.75 | 3 643.26 | -2 651.42 | -2 769.18 |
| Profit of the financial year | 1 725.73 | -52.49 | -6 294.68 | - 117.76 | -62.43 |
| Shareholders equity total | 3 775.75 | 3 723.26 | -2 571.42 | -2 689.18 | -2 751.61 |
| Provisions | -0.00 | ||||
| Non-current owed to group member | 2 578.88 | 2 851.07 | 2 717.84 | 2 805.20 | |
| Non-current other liabilities | - 101.07 | ||||
| Non-current liabilities total | 2 578.88 | 2 750.00 | 2 717.84 | 2 805.20 | |
| Current trade creditors | 25.00 | 25.00 | 46.00 | ||
| Current owed to participating | 1 482.16 | ||||
| Other non-interest bearing current liabilities | 31.24 | 2 826.75 | 297.94 | ||
| Current liabilities total | 1 538.40 | 2 851.75 | 343.94 | ||
| Balance sheet total (liabilities) | 5 314.15 | 9 153.90 | 522.52 | 28.66 | 53.59 |
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.