MAX NATURE DK ApS
CVR number: 41644699
Store Kongensgade 24, 1264 København K
royaldenmarkcollection@gmail.com
tel: 20768118
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 290.94 | 171.25 | 50.94 |
| Employee benefit expenses | - 575.82 | - 237.95 | - 556.89 |
| Other operating expenses | - 269.76 | ||
| Total depreciation | -26.69 | ||
| EBIT | - 284.88 | -40.01 | - 505.96 |
| Other financial expenses | -0.11 | -2.06 | -0.90 |
| Pre-tax profit | - 284.99 | -42.08 | - 506.85 |
| Income taxes | 62.70 | 7.32 | 110.39 |
| Net earnings | - 222.29 | -34.76 | - 396.47 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Buildings | 42.08 | ||
| Machinery and equipment | 71.23 | ||
| Tangible assets total | 113.31 | ||
| Other receivables | 73.07 | 160.00 | 160.00 |
| Investments total | 73.07 | 160.00 | 160.00 |
| Long term receivables total | |||
| Raw materials and consumables | 20.00 | ||
| Inventories total | 20.00 | ||
| Current other receivables | 3.22 | ||
| Current deferred tax assets | 62.70 | 70.02 | 180.41 |
| Short term receivables total | 62.70 | 73.24 | 180.41 |
| Cash and bank deposits | 41.19 | 228.49 | 85.29 |
| Cash and cash equivalents | 41.19 | 228.49 | 85.29 |
| Balance sheet total (assets) | 310.27 | 461.73 | 425.69 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 222.29 | - 257.05 | |
| Profit of the financial year | - 222.29 | -34.76 | - 396.47 |
| Shareholders equity total | - 182.29 | - 217.05 | - 613.51 |
| Non-current liabilities total | |||
| Current trade creditors | 22.61 | 22.61 | 22.61 |
| Current owed to participating | 384.94 | 636.17 | 875.42 |
| Current owed to group member | 20.00 | 60.80 | |
| Other non-interest bearing current liabilities | 85.02 | 80.38 | |
| Current liabilities total | 492.56 | 678.78 | 1 039.20 |
| Balance sheet total (liabilities) | 310.27 | 461.73 | 425.69 |
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.