Maglemosevej Invest ApS — Credit Rating and Financial Key Figures
CVR number: 38640593
Maglemosevej 63, 2920 Charlottenlund
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 529.01 | -1 084.58 | - 110.21 | - 807.29 | -1 066.81 |
| EBIT | 1 529.01 | -1 084.58 | - 110.21 | - 807.29 | -1 066.81 |
| Other financial income | 33 077.61 | 33 785.01 | 14 683.55 | 120 684.96 | 2 762.63 |
| Other financial expenses | - 119.91 | - 107.86 | - 960.56 | -5 630.47 | - 454.36 |
| Reduction non-current investment assets | 1 876.26 | -3 731.83 | -2 336.62 | -16 001.31 | |
| Net income from associates (fin.) | -2 721.12 | -1 010.96 | - 643.53 | ||
| Pre-tax profit | 32 610.45 | 28 860.73 | 8 555.04 | 113 236.23 | -15 403.38 |
| Income taxes | - 319.57 | - 208.63 | 204.42 | 1 345.59 | - 343.82 |
| Net earnings | 32 290.88 | 28 652.11 | 8 759.45 | 114 581.82 | -15 747.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 4 902.43 | 4 902.43 | 5 777.97 | 5 777.97 | 5 777.97 |
| Investments total | 4 902.43 | 4 902.43 | 5 777.97 | 5 777.97 | 5 777.97 |
| Non-current loans receivable | 6 111.71 | 3 715.93 | 1 979.31 | 28 405.77 | 21 172.64 |
| Non-current other receivables | 400.76 | 400.76 | |||
| Long term receivables total | 6 111.71 | 3 715.93 | 2 380.08 | 28 806.54 | 21 172.64 |
| Finished products/goods | 7 724.21 | 8 934.93 | 8 934.93 | 8 920.81 | |
| Inventories total | 7 724.21 | 8 934.93 | 8 934.93 | 8 920.81 | |
| Current amounts owed by group member comp. | 6 960.88 | 6 327.97 | 5 976.40 | ||
| Prepayments and accrued income | 25.31 | ||||
| Current other receivables | 14 262.30 | 18 754.74 | |||
| Current deferred tax assets | 372.30 | 1 752.00 | 1 448.22 | ||
| Short term receivables total | 7 358.49 | 22 342.27 | 26 179.35 | ||
| Other current investments | 8 010.23 | 34 858.77 | |||
| Cash and bank deposits | 40 993.79 | 39 618.70 | 19 312.49 | 50 835.86 | 3 834.82 |
| Cash and cash equivalents | 40 993.79 | 39 618.70 | 19 312.49 | 58 846.10 | 38 693.60 |
| Balance sheet total (assets) | 52 007.93 | 55 961.27 | 43 763.96 | 124 707.81 | 100 744.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 15 000.00 | 20 000.00 | 25 000.00 | 21 000.00 | 10 000.00 |
| Other reserves | -11 000.00 | ||||
| Retained earnings | 3 539.99 | 6 130.87 | 9 782.98 | -2 457.57 | 102 124.25 |
| Profit of the financial year | 32 290.88 | 28 652.11 | 8 759.45 | 114 581.82 | -15 747.20 |
| Shareholders equity total | 50 880.87 | 54 832.98 | 43 592.44 | 122 174.25 | 96 427.05 |
| Non-current liabilities total | |||||
| Current trade creditors | 77.50 | 83.75 | 83.75 | 83.75 | 83.75 |
| Current owed to participating | 721.25 | 505.53 | 87.78 | 2 449.81 | 4 088.20 |
| Short-term deferred tax liabilities | 328.31 | 539.01 | 145.37 | ||
| Current liabilities total | 1 127.06 | 1 128.29 | 171.53 | 2 533.56 | 4 317.32 |
| Balance sheet total (liabilities) | 52 007.93 | 55 961.27 | 43 763.96 | 124 707.81 | 100 744.37 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.