ML Proces og Maskinteknik ApS — Credit Rating and Financial Key Figures
CVR number: 41460903
Arnfredsvej 6, 6600 Vejen
info@mlpm.dk
tel: 42784873
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 3 897.00 | 4 888.54 | 16 432.00 | 28 655.02 |
| Employee benefit expenses | -2 890.00 | -5 519.08 | -10 949.00 | -25 608.43 |
| Total depreciation | -39.00 | - 191.76 | - 188.00 | - 390.12 |
| EBIT | 968.00 | - 822.30 | 5 294.00 | 2 656.47 |
| Other financial income | 48.51 | |||
| Other financial expenses | -8.00 | -23.14 | -50.00 | - 236.33 |
| Pre-tax profit | 960.22 | - 845.44 | 5 243.00 | 2 468.65 |
| Income taxes | - 212.22 | 193.71 | -1 238.00 | - 491.77 |
| Net earnings | 748.00 | - 651.73 | 4 005.00 | 1 976.88 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 583.00 | 728.78 | 647.00 | 1 126.37 |
| Tangible assets total | 583.00 | 728.78 | 647.00 | 1 126.37 |
| Other receivables | -1.00 | 36.00 | 35.95 | |
| Investments total | -1.00 | 36.00 | 35.95 | |
| Long term receivables total | ||||
| Raw materials and consumables | 303.84 | |||
| Finished products/goods | 6.00 | 15.00 | 748.44 | |
| Inventories total | 6.00 | 15.00 | 1 052.28 | |
| Current trade debtors | 993.00 | 905.28 | 5 057.00 | 6 239.93 |
| Prepayments and accrued income | 28.75 | |||
| Current other receivables | 135.00 | 691.87 | 1 989.00 | 1 009.88 |
| Current deferred tax assets | 134.30 | |||
| Short term receivables total | 1 128.00 | 1 760.19 | 7 046.00 | 7 249.81 |
| Cash and bank deposits | 151.00 | 165.63 | 2 487.00 | 597.34 |
| Cash and cash equivalents | 151.00 | 165.63 | 2 487.00 | 597.34 |
| Balance sheet total (assets) | 1 861.00 | 2 660.61 | 10 231.00 | 10 061.75 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 226.00 | 2 500.00 | 950.00 | |
| Retained earnings | - 226.00 | 522.41 | -2 629.00 | 425.99 |
| Profit of the financial year | 748.00 | - 651.73 | 4 005.00 | 1 976.88 |
| Shareholders equity total | 788.00 | -89.32 | 3 916.00 | 3 392.87 |
| Provisions | 59.00 | 37.00 | 25.39 | |
| Non-current other liabilities | - 152.81 | |||
| Non-current deferred tax liabilities | 305.81 | 1 029.00 | 445.96 | |
| Non-current liabilities total | 153.00 | 1 029.00 | 445.96 | |
| Current trade creditors | 305.00 | 527.75 | 998.00 | 497.56 |
| Short-term deferred tax liabilities | 152.81 | 1 029.22 | ||
| Other non-interest bearing current liabilities | 556.00 | 2 069.36 | 4 251.00 | 4 670.75 |
| Current liabilities total | 861.00 | 2 749.93 | 5 249.00 | 6 197.54 |
| Balance sheet total (liabilities) | 1 861.00 | 2 660.61 | 10 231.00 | 10 061.76 |
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.