Max Matthiessen Insurance Brokers Cph P/S
CVR number: 36454989
Silkegade 8, 1113 København K
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 066.83 | 2 049.44 | 2 233.40 | 2 917.53 | 2 771.09 |
| Costs of management | -1 830.31 | -1 783.60 | -1 753.99 | -2 630.01 | -2 700.38 |
| Costs of distribution | - 261.22 | - 103.96 | - 223.73 | - 221.21 | - 194.70 |
| EBIT | -24.71 | 161.87 | 255.68 | 66.32 | - 123.99 |
| Other financial income | 0.38 | 19.58 | 72.83 | ||
| Other financial expenses | - 129.77 | -37.05 | -30.46 | -49.47 | -24.55 |
| Pre-tax profit | - 154.47 | 124.82 | 225.61 | 36.44 | -75.71 |
| Net earnings | - 154.47 | 124.82 | 225.61 | 36.44 | -75.71 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 306.93 | 1 745.22 | 1 936.56 | 3 266.17 | 2 120.41 |
| Prepayments and accrued income | 58.14 | 43.40 | |||
| Current other receivables | 293.78 | 598.93 | 647.37 | 109.46 | 406.51 |
| Short term receivables total | 1 658.85 | 2 344.16 | 2 583.93 | 3 419.03 | 2 526.92 |
| Cash and bank deposits | 2 292.95 | 2 311.15 | 3 115.92 | 2 014.61 | 5 568.62 |
| Cash and cash equivalents | 2 292.95 | 2 311.15 | 3 115.92 | 2 014.61 | 5 568.62 |
| Balance sheet total (assets) | 3 951.80 | 4 655.31 | 5 699.85 | 5 433.64 | 8 095.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Retained earnings | -2 149.67 | -2 601.22 | -2 476.42 | -2 250.81 | -2 214.37 |
| Profit of the financial year | - 154.47 | 124.82 | 225.61 | 36.44 | -75.71 |
| Shareholders equity total | 695.86 | 523.59 | 749.19 | 785.63 | 709.92 |
| Non-current deferred tax liabilities | 812.32 | 812.32 | 1 081.85 | ||
| Non-current liabilities total | 812.32 | 812.32 | 1 081.85 | ||
| Advances received | 239.10 | 242.57 | |||
| Current trade creditors | 25.49 | 1.61 | 1.00 | 40.05 | 812.97 |
| Current owed to group member | 314.95 | 815.17 | 1 353.36 | 2 250.13 | 3 243.72 |
| Other non-interest bearing current liabilities | 1 864.09 | 2 260.06 | 2 514.45 | 2 357.83 | 3 328.93 |
| Current liabilities total | 2 443.63 | 3 319.40 | 3 868.81 | 4 648.01 | 7 385.63 |
| Balance sheet total (liabilities) | 3 951.80 | 4 655.31 | 5 699.85 | 5 433.64 | 8 095.54 |
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.