MOTORICONICA ApS
CVR number: 36472774
Bøgeskovvej 16, Munkegårde 3490 Kvistgård
mmc@acti-chem.dk
tel: 56144444
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -99.21 | - 168.20 | - 165.96 | - 162.70 | - 170.15 |
| Wages and salaries | -41.10 | ||||
| Social security expenses | -41.10 | ||||
| Other operating expenses | -15.00 | ||||
| Total depreciation | -57.91 | -7.91 | -7.91 | -7.91 | -40.41 |
| EBIT | - 157.12 | - 176.11 | - 188.87 | - 170.61 | - 210.55 |
| Other financial income | 22.89 | 13.36 | 9.17 | 9.36 | 9.54 |
| Other financial expenses | -2.96 | -3.00 | -19.73 | -26.47 | -48.69 |
| Pre-tax profit | - 137.20 | - 165.75 | - 199.43 | - 187.73 | - 249.70 |
| Income taxes | 30.18 | 36.46 | 43.87 | 41.30 | 54.93 |
| Net earnings | - 107.01 | - 129.29 | - 155.55 | - 146.43 | - 194.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 23.73 | 15.82 | 7.91 | ||
| Machinery and equipment | 950.91 | ||||
| Other tangible assets | 4 785.22 | 4 960.22 | 5 503.57 | 5 768.14 | 5 904.27 |
| Tangible assets total | 4 808.95 | 4 976.04 | 5 511.49 | 5 768.14 | 6 855.18 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 87.38 | ||||
| Current amounts owed by group member comp. | 785.94 | 458.58 | 467.75 | 477.11 | 486.65 |
| Prepayments and accrued income | 1.83 | 6.86 | 8.34 | 0.43 | |
| Current other receivables | 2.43 | 45.52 | 243.21 | 35.25 | 50.42 |
| Current deferred tax assets | 143.58 | 180.04 | 223.91 | 265.21 | 320.15 |
| Short term receivables total | 1 021.16 | 691.01 | 943.22 | 778.01 | 857.22 |
| Cash and bank deposits | 16.57 | 14.82 | 0.66 | 107.55 | 22.95 |
| Cash and cash equivalents | 16.57 | 14.82 | 0.66 | 107.55 | 22.95 |
| Balance sheet total (assets) | 5 846.68 | 5 681.87 | 6 455.36 | 6 653.69 | 7 735.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 5 831.54 | 5 724.53 | 5 595.24 | 5 439.69 | 5 293.26 |
| Profit of the financial year | - 107.01 | - 129.29 | - 155.55 | - 146.43 | - 194.77 |
| Shareholders equity total | 5 774.53 | 5 645.24 | 5 489.69 | 5 343.26 | 5 148.50 |
| Non-current liabilities total | |||||
| Current owed to group member | 34.36 | 937.85 | 1 262.79 | 2 467.50 | |
| Other non-interest bearing current liabilities | 37.79 | 36.63 | 27.82 | 47.64 | 119.36 |
| Current liabilities total | 72.15 | 36.63 | 965.67 | 1 310.43 | 2 586.86 |
| Balance sheet total (liabilities) | 5 846.68 | 5 681.87 | 6 455.36 | 6 653.69 | 7 735.36 |
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.