ManicMovement ApS — Credit Rating and Financial Key Figures
CVR number: 40912231
Hjaltesvej 10, Kulhuse 3630 Jægerspris
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | -44.14 | 502.30 | -2 096.77 | 3 403.40 |
Employee benefit expenses | -61.00 | -84.00 | - 269.55 | |
Total depreciation | -5.48 | -7.31 | -18.81 | |
EBIT | -44.14 | 435.82 | -2 188.08 | 3 115.04 |
Other financial income | 1.21 | 1.38 | 0.74 | |
Other financial expenses | -1.38 | -0.56 | -5.84 | |
Pre-tax profit | -44.30 | 436.40 | -2 188.64 | 3 109.94 |
Income taxes | -0.80 | -80.51 | - 210.51 | |
Net earnings | -44.30 | 435.60 | -2 269.15 | 2 899.43 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Machinery and equipment | 31.06 | 23.75 | 119.94 | |
Tangible assets total | 31.06 | 23.75 | 119.94 | |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 540.19 | 589.35 | ||
Current amounts owed by group member comp. | 9.89 | 46.45 | ||
Current other receivables | 13.34 | |||
Short term receivables total | 23.23 | 540.19 | 635.80 | |
Cash and bank deposits | 11.65 | 309.92 | 1 842.27 | 1 828.55 |
Cash and cash equivalents | 11.65 | 309.92 | 1 842.27 | 1 828.55 |
Balance sheet total (assets) | 34.88 | 881.16 | 1 866.03 | 2 584.30 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 200.00 | |||
Retained earnings | -44.30 | 391.30 | -2 077.85 | |
Profit of the financial year | -44.30 | 435.60 | -2 269.15 | 2 899.43 |
Shareholders equity total | -4.30 | 431.30 | -1 837.85 | 1 061.57 |
Provisions | 0.80 | 0.70 | 4.02 | |
Non-current liabilities total | ||||
Current trade creditors | 129.39 | 59.50 | 650.45 | |
Current owed to group member | 26.80 | 137.70 | 86.31 | 11.82 |
Short-term deferred tax liabilities | 207.19 | |||
Other non-interest bearing current liabilities | 12.39 | 181.97 | 3 557.37 | 649.24 |
Current liabilities total | 39.19 | 449.06 | 3 703.17 | 1 518.71 |
Balance sheet total (liabilities) | 34.88 | 881.16 | 1 866.03 | 2 584.30 |
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.