MAXXCAM CONSULTING ApS
CVR number: 33575661
Skovhusvænget 19, 4632 Bjæverskov
info@maxxcam.com
tel: 56871080
www.maxxcam.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 271.98 | 388.45 | 186.69 | 512.41 | 444.02 |
| Employee benefit expenses | - 285.28 | - 167.47 | - 378.83 | - 521.51 | |
| EBIT | 271.98 | 103.17 | 19.21 | 133.58 | -77.49 |
| Other financial income | 0.14 | 6.45 | |||
| Other financial expenses | -3.08 | -5.99 | -6.60 | -7.62 | -2.21 |
| Pre-tax profit | 269.03 | 97.18 | 12.62 | 125.96 | -73.25 |
| Income taxes | -10.30 | -4.69 | -29.35 | 13.92 | |
| Net earnings | 269.03 | 86.88 | 7.93 | 96.62 | -59.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.85 | 165.66 | |||
| Prepayments and accrued income | 1.34 | 1.85 | 1.34 | 1.37 | |
| Current other receivables | 147.25 | 4.72 | |||
| Current deferred tax assets | 13.92 | ||||
| Short term receivables total | 2.85 | 148.59 | 6.56 | 167.00 | 15.29 |
| Cash and bank deposits | 539.96 | 652.78 | 678.95 | 644.13 | 701.61 |
| Cash and cash equivalents | 539.96 | 652.78 | 678.95 | 644.13 | 701.61 |
| Balance sheet total (assets) | 542.81 | 801.38 | 685.51 | 811.14 | 716.90 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 144.07 | 413.10 | 499.98 | 507.91 | 604.53 |
| Profit of the financial year | 269.03 | 86.88 | 7.93 | 96.62 | -59.33 |
| Shareholders equity total | 493.10 | 579.98 | 587.91 | 684.53 | 625.20 |
| Non-current liabilities total | |||||
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 30.00 |
| Current owed to participating | 7.38 | 7.38 | 7.60 | 7.91 | 8.23 |
| Short-term deferred tax liabilities | 10.30 | 4.69 | 29.35 | 27.35 | |
| Other non-interest bearing current liabilities | 27.32 | 188.72 | 70.31 | 74.35 | 26.12 |
| Current liabilities total | 49.70 | 221.40 | 97.60 | 126.61 | 91.70 |
| Balance sheet total (liabilities) | 542.81 | 801.38 | 685.51 | 811.14 | 716.90 |
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.