MOTOR AGENCY ApS — Credit Rating and Financial Key Figures
CVR number: 35488235
Borgergade 3, 1300 København K
mail@motoragency.dk
tel: 72440609
www.motoragency.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 289.98 | 2 661.25 | 2 157.45 | 1 488.44 | 1 845.31 |
| Employee benefit expenses | -3 662.12 | -3 246.71 | -2 121.90 | -2 990.54 | -2 898.87 |
| Other operating expenses | -29.94 | ||||
| Total depreciation | -86.10 | -57.33 | -19.69 | ||
| EBIT | 541.76 | - 642.78 | 35.54 | -1 521.79 | -1 083.50 |
| Other financial income | 1.17 | ||||
| Other financial expenses | - 117.03 | -66.92 | -12.30 | -55.17 | -59.66 |
| Net income from associates (fin.) | - 136.30 | ||||
| Pre-tax profit | 424.73 | - 709.71 | 23.24 | -1 713.25 | -1 141.99 |
| Income taxes | - 112.20 | 158.88 | -12.98 | 338.14 | 245.72 |
| Net earnings | 312.53 | - 550.83 | 10.26 | -1 375.12 | - 896.27 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 18.11 | ||||
| Machinery and equipment | 39.22 | ||||
| Tangible assets total | 57.33 | ||||
| Participating interests | 15.40 | ||||
| Other non-current investments | 71.00 | 81.70 | |||
| Investments total | 71.00 | 81.70 | 87.23 | 75.38 | 81.95 |
| Non-curr. owed by group member comp. | 404.50 | ||||
| Long term receivables total | 404.50 | ||||
| Inventories total | |||||
| Current trade debtors | 2 352.55 | 2 033.32 | 2 727.21 | 2 195.82 | 1 277.58 |
| Current owed by particip. interest comp. | 120.90 | ||||
| Prepayments and accrued income | 28.36 | 74.87 | 38.39 | 39.27 | 5.37 |
| Current other receivables | 1 993.08 | 883.92 | 959.35 | 698.44 | 121.40 |
| Current deferred tax assets | 145.89 | 508.03 | 738.76 | ||
| Short term receivables total | 4 373.99 | 2 992.10 | 3 991.73 | 3 441.57 | 2 143.10 |
| Cash and bank deposits | 481.65 | 1 060.56 | 1 190.37 | 23.84 | 23.37 |
| Cash and cash equivalents | 481.65 | 1 060.56 | 1 190.37 | 23.84 | 23.37 |
| Balance sheet total (assets) | 4 983.98 | 4 538.85 | 5 269.33 | 3 540.79 | 2 248.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 250.00 | ||||
| Retained earnings | 3 096.63 | 3 409.16 | 2 858.32 | 2 868.59 | 1 493.47 |
| Profit of the financial year | 312.53 | - 550.83 | 10.26 | -1 375.12 | - 896.27 |
| Shareholders equity total | 3 739.15 | 2 938.32 | 2 948.59 | 1 573.47 | 677.20 |
| Non-current other liabilities | 1 355.73 | ||||
| Non-current liabilities total | 1 355.73 | ||||
| Current loans from credit institutions | 732.14 | 640.43 | |||
| Current trade creditors | 1 021.66 | 244.80 | 506.87 | 391.08 | 388.56 |
| Current owed to participating | 296.67 | 291.67 | |||
| Other non-interest bearing current liabilities | 223.16 | 1 517.21 | 552.43 | 542.24 | |
| Current liabilities total | 1 244.82 | 244.80 | 2 320.75 | 1 967.32 | 1 571.23 |
| Balance sheet total (liabilities) | 4 983.98 | 4 538.85 | 5 269.33 | 3 540.79 | 2 248.43 |
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.