MADAM GRÆSKAR ApS — Credit Rating and Financial Key Figures
CVR number: 36067624
Engmarksvej 15, 8240 Risskov
Mail@madamgraeskar.dk
tel: 29422089
www.madamgraeskar.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 687.63 | ||||
| Costs of manufacturing | - 561.37 | ||||
| External services | - 114.92 | ||||
| Gross profit | 11.34 | 256.08 | 286.54 | 479.82 | 257.27 |
| Employee benefit expenses | -54.61 | -11.07 | |||
| Total depreciation | -13.00 | ||||
| EBIT | 11.34 | 256.08 | 286.54 | 425.21 | 233.20 |
| Other financial expenses | -0.53 | -4.37 | -6.87 | -9.34 | -2.61 |
| Pre-tax profit | 10.81 | 251.71 | 279.67 | 415.87 | 230.59 |
| Income taxes | -50.91 | -63.43 | -94.23 | -53.09 | |
| Net earnings | 10.81 | 200.80 | 216.24 | 321.64 | 177.50 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 33.75 | ||||
| Machinery and equipment | 117.00 | ||||
| Tangible assets total | 150.75 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 239.28 | 200.30 | 265.99 | 240.15 | 211.09 |
| Inventories total | 239.28 | 200.30 | 265.99 | 240.15 | 211.09 |
| Current trade debtors | 6.82 | 88.79 | 188.60 | 201.43 | 217.71 |
| Short term receivables total | 6.82 | 88.79 | 188.60 | 201.43 | 217.71 |
| Cash and bank deposits | 60.43 | 298.64 | 145.89 | 464.79 | 443.68 |
| Cash and cash equivalents | 60.43 | 298.64 | 145.89 | 464.79 | 443.68 |
| Balance sheet total (assets) | 306.54 | 587.72 | 600.47 | 906.36 | 1 023.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | |
| Retained earnings | -34.49 | - 136.68 | -50.28 | 48.16 | 247.80 |
| Profit of the financial year | 10.81 | 200.80 | 216.24 | 321.64 | 177.50 |
| Shareholders equity total | 26.32 | 227.12 | 330.36 | 537.60 | 597.30 |
| Provisions | 4.29 | ||||
| Non-current other liabilities | 60.20 | ||||
| Non-current liabilities total | 60.20 | ||||
| Current trade creditors | 2.00 | 166.81 | 12.37 | 77.76 | 153.05 |
| Current owed to participating | 50.09 | 3.44 | 17.01 | ||
| Short-term deferred tax liabilities | 53.15 | 66.15 | 89.79 | 33.17 | |
| Other non-interest bearing current liabilities | 167.93 | 137.21 | 191.59 | 201.20 | 218.41 |
| Current liabilities total | 220.02 | 360.60 | 270.11 | 368.76 | 421.64 |
| Balance sheet total (liabilities) | 306.54 | 587.72 | 600.47 | 906.36 | 1 023.23 |
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.