Madelinelund ApS — Credit Rating and Financial Key Figures
CVR number: 40714952
Flougårdsvej 6, 9575 Terndrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 2 129.08 | 2 975.47 | 4 048.84 | 5 049.18 |
| Employee benefit expenses | -1 204.11 | - 894.98 | -1 503.84 | -2 146.56 |
| EBIT | 924.97 | 2 080.50 | 2 545.00 | 2 902.61 |
| Other financial income | 11.56 | |||
| Other financial expenses | -17.57 | -21.03 | -23.18 | -19.47 |
| Pre-tax profit | 907.40 | 2 059.46 | 2 521.82 | 2 894.70 |
| Income taxes | - 200.22 | - 455.09 | - 555.81 | - 640.86 |
| Net earnings | 707.18 | 1 604.38 | 1 966.01 | 2 253.84 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 561.22 | 410.68 | 659.92 | 1 014.73 |
| Inventories total | 561.22 | 410.68 | 659.92 | 1 014.73 |
| Current trade debtors | 2 380.51 | 5 405.47 | 4 374.36 | 8 137.75 |
| Current amounts owed by group member comp. | 629.85 | |||
| Current other receivables | 0.00 | -0.00 | ||
| Short term receivables total | 2 380.51 | 5 405.47 | 4 374.36 | 8 767.59 |
| Cash and bank deposits | 590.63 | 2 917.23 | 1 202.97 | |
| Cash and cash equivalents | 590.63 | 2 917.23 | 1 202.97 | |
| Balance sheet total (assets) | 2 941.73 | 6 406.78 | 7 951.51 | 10 985.29 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 114.40 | 500.00 | 500.00 |
| Retained earnings | - 113.00 | 479.77 | 1 584.15 | 3 050.16 |
| Profit of the financial year | 707.18 | 1 604.38 | 1 966.01 | 2 253.84 |
| Shareholders equity total | 747.18 | 2 238.55 | 4 090.16 | 5 844.00 |
| Provisions | 0.00 | |||
| Non-current liabilities total | ||||
| Current loans from credit institutions | 305.64 | |||
| Advances received | 143.00 | 74.97 | ||
| Current trade creditors | 1 433.74 | 3 228.11 | 2 749.35 | 3 329.53 |
| Current owed to participating | 50.58 | 70.61 | 73.93 | 0.52 |
| Short-term deferred tax liabilities | 150.22 | 455.09 | 505.81 | 640.86 |
| Other non-interest bearing current liabilities | 238.41 | 414.42 | 389.27 | 1 095.41 |
| Accruals and deferred income | 15.96 | |||
| Current liabilities total | 2 194.55 | 4 168.23 | 3 861.35 | 5 141.30 |
| Balance sheet total (liabilities) | 2 941.73 | 6 406.78 | 7 951.51 | 10 985.29 |
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.