MH Consulting, Esbjerg ApS
CVR number: 38265210
Helgolandsgade 11, 6700 Esbjerg
tel: 20946657
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 241.00 | 510.00 | 393.00 | 489.00 | 913.10 |
| Employee benefit expenses | - 164.00 | - 221.00 | - 126.00 | ||
| EBIT | 77.00 | 289.00 | 267.00 | 489.00 | 913.10 |
| Other financial income | 10.00 | 32.00 | 34.00 | 48.46 | |
| Other financial expenses | -1.00 | -4.00 | -8.00 | -1.00 | -0.23 |
| Pre-tax profit | 76.00 | 295.00 | 291.00 | 522.00 | 961.33 |
| Income taxes | -21.00 | -72.00 | -68.00 | - 117.00 | - 218.41 |
| Net earnings | 55.00 | 223.00 | 223.00 | 405.00 | 742.92 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 160.00 | 156.00 | 193.00 | 210.00 | 185.38 |
| Advance payments | 258.00 | ||||
| Inventories total | 418.00 | 156.00 | 193.00 | 210.00 | 185.38 |
| Current trade debtors | 683.00 | 699.00 | 120.00 | 94.00 | 843.69 |
| Current amounts owed by group member comp. | 220.00 | 367.00 | 646.00 | 1 012.00 | 1 572.39 |
| Current other receivables | 48.00 | 39.00 | 51.00 | 31.00 | 31.70 |
| Short term receivables total | 951.00 | 1 105.00 | 817.00 | 1 137.00 | 2 447.78 |
| Cash and bank deposits | 43.00 | 48.00 | 200.00 | 362.00 | |
| Cash and cash equivalents | 43.00 | 48.00 | 200.00 | 362.00 | |
| Balance sheet total (assets) | 1 412.00 | 1 309.00 | 1 210.00 | 1 709.00 | 2 633.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 |
| Retained earnings | 442.00 | 498.00 | 721.00 | 944.00 | 1 349.24 |
| Profit of the financial year | 55.00 | 223.00 | 223.00 | 405.00 | 742.92 |
| Shareholders equity total | 617.00 | 841.00 | 1 064.00 | 1 469.00 | 2 212.16 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 8.00 | 56.36 | |||
| Current trade creditors | 366.00 | 44.00 | 20.00 | 20.00 | 20.00 |
| Current owed to group member | 118.00 | 113.00 | |||
| Short-term deferred tax liabilities | 21.00 | 93.00 | 68.00 | 117.00 | 218.41 |
| Other non-interest bearing current liabilities | 290.00 | 210.00 | 58.00 | 103.00 | 126.23 |
| Current liabilities total | 795.00 | 468.00 | 146.00 | 240.00 | 421.00 |
| Balance sheet total (liabilities) | 1 412.00 | 1 309.00 | 1 210.00 | 1 709.00 | 2 633.16 |
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.