Metalkompagniet ApS — Credit Rating and Financial Key Figures
CVR number: 41656069
Havemarksvej 1, Terslev 4690 Haslev
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 3 644.18 | 3 039.10 | 4 268.15 |
Employee benefit expenses | -1 949.04 | -2 801.83 | -3 039.67 |
Total depreciation | -73.66 | -98.42 | - 133.13 |
EBIT | 1 621.47 | 138.84 | 1 095.35 |
Other financial income | 0.56 | 0.30 | 0.10 |
Other financial expenses | -5.61 | -10.08 | -15.76 |
Pre-tax profit | 1 616.43 | 129.07 | 1 079.69 |
Income taxes | - 359.66 | -36.85 | - 255.11 |
Net earnings | 1 256.77 | 92.22 | 824.57 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Buildings | 45.11 | ||
Machinery and equipment | 147.32 | 123.19 | 118.13 |
Tangible assets total | 147.32 | 123.19 | 163.24 |
Investments total | |||
Non-current other receivables | 3.00 | 33.00 | |
Long term receivables total | 3.00 | 33.00 | |
Inventories total | |||
Current trade debtors | 1 044.34 | 515.37 | 1 443.43 |
Current other receivables | 0.19 | ||
Short term receivables total | 1 044.34 | 515.37 | 1 443.63 |
Cash and bank deposits | 1 049.57 | 594.24 | 402.97 |
Cash and cash equivalents | 1 049.57 | 594.24 | 402.97 |
Balance sheet total (assets) | 2 241.23 | 1 235.81 | 2 042.84 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 1 000.00 | 240.00 | 800.00 |
Retained earnings | -1 000.00 | 16.77 | - 691.01 |
Profit of the financial year | 1 256.77 | 92.22 | 824.57 |
Shareholders equity total | 1 296.77 | 388.99 | 973.56 |
Non-current liabilities total | |||
Current trade creditors | 175.82 | 86.05 | 110.96 |
Other non-interest bearing current liabilities | 768.64 | 760.77 | 958.32 |
Current liabilities total | 944.46 | 846.82 | 1 069.28 |
Balance sheet total (liabilities) | 2 241.23 | 1 235.81 | 2 042.84 |
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.