M-TEX ApS — Credit Rating and Financial Key Figures
CVR number: 31601908
Helsinkigade 13, 2150 Nordhavn
tel: 73535501
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 512.92 | 704.41 | 1 288.98 | 1 467.52 | 1 254.84 |
| Employee benefit expenses | -1 258.87 | -1 024.95 | -1 146.16 | -1 033.85 | -1 191.08 |
| EBIT | 1 254.05 | - 320.54 | 142.82 | 433.67 | 63.76 |
| Other financial income | 15.96 | 17.20 | 2.30 | 2.31 | |
| Other financial expenses | -0.47 | -8.26 | -2.42 | -14.34 | -10.16 |
| Pre-tax profit | 1 269.55 | - 328.80 | 157.60 | 421.63 | 55.91 |
| Income taxes | - 297.64 | 8.24 | -8.67 | -51.45 | |
| Net earnings | 971.91 | - 328.80 | 165.84 | 412.96 | 4.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 555.77 | 466.44 | 601.39 | 396.15 | 432.90 |
| Current amounts owed by group member comp. | 1 985.07 | 46.30 | 399.20 | 127.89 | 228.28 |
| Prepayments and accrued income | 25.69 | 2.00 | 2.02 | 2.63 | |
| Current other receivables | 20.48 | 14.95 | 15.26 | 87.26 | |
| Short term receivables total | 2 587.01 | 529.69 | 1 017.88 | 611.30 | 663.81 |
| Cash and bank deposits | 113.28 | 313.03 | 256.35 | 229.11 | 183.88 |
| Cash and cash equivalents | 113.28 | 313.03 | 256.35 | 229.11 | 183.88 |
| Balance sheet total (assets) | 2 700.29 | 842.72 | 1 274.23 | 840.42 | 847.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 971.00 | 541.87 | |||
| Retained earnings | - 930.03 | 291.88 | -36.92 | - 412.96 | |
| Profit of the financial year | 971.91 | - 328.80 | 165.84 | 412.96 | 4.46 |
| Shareholders equity total | 1 092.88 | 43.08 | 208.91 | 621.87 | 84.46 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 25.68 | 7.55 | |||
| Current trade creditors | 949.13 | ||||
| Current owed to group member | 391.10 | 665.70 | 907.46 | 106.93 | 545.83 |
| Other non-interest bearing current liabilities | 267.19 | 133.95 | 157.86 | 85.94 | 209.84 |
| Current liabilities total | 1 607.41 | 799.65 | 1 065.32 | 218.55 | 763.23 |
| Balance sheet total (liabilities) | 2 700.29 | 842.72 | 1 274.23 | 840.42 | 847.69 |
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.