MD Energi ApS — Credit Rating and Financial Key Figures
CVR number: 39588676
Manbjergvej 58, Løgten 8541 Skødstrup
md@mdenergi.dk
tel: 60680530
www.mdenergi.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 598.08 | 424.58 | 502.17 | 826.41 | 1 454.34 |
| Employee benefit expenses | - 627.80 | - 270.04 | - 592.35 | - 589.27 | - 589.06 |
| Total depreciation | -14.54 | -3.08 | -6.16 | -17.65 | -52.13 |
| EBIT | -44.26 | 151.47 | -96.34 | 219.49 | 813.14 |
| Other financial income | 0.01 | 0.20 | 0.23 | 0.49 | 1.07 |
| Other financial expenses | -2.76 | -1.70 | -4.77 | -16.28 | -4.90 |
| Pre-tax profit | -47.01 | 149.96 | - 100.89 | 203.69 | 809.32 |
| Income taxes | 9.78 | -51.98 | 59.34 | -44.75 | - 178.72 |
| Net earnings | -37.24 | 97.98 | -41.55 | 158.94 | 630.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 169.17 | 218.24 | 310.29 | 264.32 | |
| Intangible assets total | 169.17 | 218.24 | 310.29 | 264.32 | |
| Buildings | 29.26 | 20.02 | 13.86 | 7.70 | 1.54 |
| Machinery and equipment | 45.50 | ||||
| Tangible assets total | 74.76 | 20.02 | 13.86 | 7.70 | 1.54 |
| Investments total | |||||
| Non-curr. owed by group member comp. | 8.15 | 13.63 | 13.56 | ||
| Long term receivables total | 8.15 | 13.63 | 13.56 | ||
| Inventories total | |||||
| Current trade debtors | 161.62 | 183.42 | 38.85 | 205.22 | 479.12 |
| Prepayments and accrued income | 6.50 | 52.43 | 38.33 | 72.62 | |
| Current other receivables | 7.88 | 0.48 | 2.00 | ||
| Current deferred tax assets | 36.30 | ||||
| Short term receivables total | 204.43 | 183.42 | 99.15 | 244.03 | 553.74 |
| Cash and bank deposits | 30.27 | 103.50 | 43.81 | 42.16 | 590.48 |
| Cash and cash equivalents | 30.27 | 103.50 | 43.81 | 42.16 | 590.48 |
| Balance sheet total (assets) | 309.46 | 476.11 | 383.22 | 617.81 | 1 423.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Other reserves | 131.59 | 169.87 | 242.03 | 206.17 | |
| Retained earnings | 37.44 | - 142.03 | -82.33 | - 196.04 | - 201.24 |
| Profit of the financial year | -37.24 | 97.98 | -41.55 | 158.94 | 630.60 |
| Shareholders equity total | 50.20 | 137.54 | 95.99 | 254.93 | 885.53 |
| Provisions | 34.84 | 12.73 | 53.93 | 44.00 | |
| Non-current owed to group member | 106.75 | 113.14 | |||
| Non-current other liabilities | 22.50 | ||||
| Non-current deferred tax liabilities | 3.92 | 188.65 | |||
| Non-current liabilities total | 22.50 | 106.75 | 117.06 | 188.65 | |
| Current trade creditors | 28.17 | 63.29 | 9.66 | 166.71 | 67.21 |
| Current owed to participating | 93.24 | 3.68 | 3.68 | ||
| Short-term deferred tax liabilities | 17.14 | 17.14 | |||
| Other non-interest bearing current liabilities | 115.34 | 219.62 | 137.28 | 25.18 | 238.25 |
| Current liabilities total | 236.76 | 303.73 | 167.76 | 191.89 | 305.45 |
| Balance sheet total (liabilities) | 309.46 | 476.11 | 383.22 | 617.81 | 1 423.63 |
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.