MAXIM WASH ApS
CVR number: 33578725
Hvidkærvej 46, Højme 5250 Odense SV
tel: 51269262
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 281.00 | 1 405.00 | 1 437.00 | 864.00 | 250.30 |
| Employee benefit expenses | -1 084.00 | -1 219.00 | -1 135.00 | - 796.00 | - 633.53 |
| Other operating expenses | -68.00 | ||||
| Total depreciation | -11.00 | -21.00 | -30.00 | -58.00 | -83.99 |
| EBIT | 186.00 | 165.00 | 272.00 | 10.00 | - 535.22 |
| Other financial income | 8.00 | ||||
| Other financial expenses | -2.00 | -5.00 | -3.00 | -0.59 | |
| Pre-tax profit | 186.00 | 171.00 | 267.00 | 7.00 | - 535.80 |
| Income taxes | -44.00 | -36.00 | 54.00 | -1.00 | 64.43 |
| Net earnings | 142.00 | 135.00 | 321.00 | 6.00 | - 471.38 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 22.00 | 96.00 | 66.00 | 451.00 | 55.00 |
| Tangible assets total | 22.00 | 96.00 | 66.00 | 451.00 | 55.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 456.00 | 392.00 | 382.00 | 155.00 | 94.29 |
| Current deferred tax assets | 59.00 | 12.00 | 12.00 | ||
| Short term receivables total | 456.00 | 392.00 | 441.00 | 167.00 | 106.29 |
| Cash and bank deposits | 93.00 | 507.00 | 475.00 | 93.00 | |
| Cash and cash equivalents | 93.00 | 507.00 | 475.00 | 93.00 | |
| Balance sheet total (assets) | 571.00 | 995.00 | 982.00 | 711.00 | 161.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 55.00 | 57.00 | 57.00 | ||
| Retained earnings | 58.00 | 143.00 | 220.00 | 422.00 | 428.63 |
| Profit of the financial year | 142.00 | 135.00 | 321.00 | 6.00 | - 471.38 |
| Shareholders equity total | 335.00 | 415.00 | 678.00 | 508.00 | 37.26 |
| Provisions | 3.00 | 4.00 | 1.00 | 64.00 | |
| Non-current other liabilities | 25.00 | 73.00 | 73.00 | ||
| Non-current liabilities total | 25.00 | 73.00 | 73.00 | ||
| Current loans from credit institutions | 53.85 | ||||
| Current trade creditors | 37.00 | 20.00 | 40.00 | ||
| Short-term deferred tax liabilities | 29.00 | 31.00 | |||
| Other non-interest bearing current liabilities | 142.00 | 452.00 | 190.00 | 139.00 | 70.19 |
| Current liabilities total | 208.00 | 503.00 | 230.00 | 139.00 | 124.04 |
| Balance sheet total (liabilities) | 571.00 | 995.00 | 982.00 | 711.00 | 161.29 |
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.