Multi Madsen ApS — Credit Rating and Financial Key Figures
CVR number: 32325637
Bag Stadion 10, 4220 Korsør
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 17 564.74 | ||||
Costs of manufacturing | - 358.49 | ||||
External services | - 101.75 | ||||
Gross profit | 5 640.84 | 5 330.67 | 1 898.00 | 19 608.96 | 17 104.50 |
Employee benefit expenses | -4 411.72 | -3 398.81 | -3 217.71 | -18 563.54 | -2 768.40 |
Other operating expenses | -68.85 | ||||
Total depreciation | - 201.54 | - 353.31 | - 361.40 | - 544.23 | -33.76 |
EBIT | 1 027.57 | 1 509.70 | -1 681.12 | 501.18 | 14 302.34 |
Other financial income | 0.14 | 4.86 | 11.72 | 7.51 | |
Other financial expenses | -7.24 | -48.68 | -62.15 | -84.98 | -48.39 |
Pre-tax profit | 1 020.48 | 1 461.02 | -1 738.40 | 427.92 | 14 261.46 |
Income taxes | - 208.90 | - 295.16 | 339.23 | -96.37 | -2 927.05 |
Net earnings | 811.58 | 1 165.86 | -1 399.17 | 331.55 | 11 334.41 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Development expenditure | 132.66 | 171.15 | 185.94 | ||
Intangible assets total | 132.66 | 171.15 | 185.94 | ||
Buildings | 156.66 | 112.37 | 72.02 | 808.60 | |
Machinery and equipment | 882.43 | 723.77 | 2 249.61 | 1 545.92 | 185.93 |
Other tangible assets | -0.00 | -0.00 | |||
Tangible assets total | 1 039.09 | 836.13 | 2 321.63 | 2 354.52 | 185.93 |
Investments total | 279.91 | 279.91 | 323.41 | 406.47 | |
Long term receivables total | |||||
Finished products/goods | 1 155.85 | 704.08 | 280.62 | 2 294.41 | 119.05 |
Inventories total | 1 155.85 | 704.08 | 280.62 | 2 294.41 | 119.05 |
Current trade debtors | 1 774.39 | 3 230.63 | 1 877.68 | 6 433.51 | 2 374.10 |
Prepayments and accrued income | 395.20 | 170.72 | 251.35 | 311.90 | |
Current other receivables | 2 824.23 | 791.31 | 199.98 | 344.07 | 59.31 |
Current deferred tax assets | 359.54 | 315.31 | 7.35 | ||
Short term receivables total | 4 993.81 | 4 192.65 | 2 688.55 | 7 404.78 | 2 440.75 |
Cash and bank deposits | 2 054.30 | 2 963.93 | 3 758.20 | 1 183.22 | 9 600.78 |
Cash and cash equivalents | 2 054.30 | 2 963.93 | 3 758.20 | 1 183.22 | 9 600.78 |
Balance sheet total (assets) | 9 522.96 | 8 976.70 | 9 505.08 | 13 814.55 | 12 532.45 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 54.00 | 54.00 | |||
Other reserves | 103.48 | 133.50 | |||
Retained earnings | 1 987.42 | 2 799.00 | 3 915.39 | 2 486.20 | |
Profit of the financial year | 811.58 | 1 165.86 | -1 399.17 | 331.55 | 11 334.41 |
Shareholders equity total | 3 353.00 | 4 518.86 | 3 119.69 | 3 451.25 | 11 834.41 |
Provisions | 44.76 | 11.69 | |||
Non-current other liabilities | 67.34 | 144.96 | 473.64 | ||
Non-current liabilities total | 67.34 | 144.96 | 473.64 | ||
Current loans from credit institutions | 9.52 | 100.51 | 40.95 | ||
Current trade creditors | 4 632.94 | 3 391.22 | 4 176.41 | 5 557.85 | 698.05 |
Current owed to participating | 285.54 | 391.41 | 372.58 | 242.98 | |
Short-term deferred tax liabilities | 14.95 | 162.93 | |||
Other non-interest bearing current liabilities | 1 191.77 | 423.73 | 977.97 | 4 008.84 | |
Accruals and deferred income | 612.94 | 39.04 | |||
Current liabilities total | 6 125.20 | 4 378.81 | 6 240.42 | 9 889.66 | 698.05 |
Balance sheet total (liabilities) | 9 522.96 | 8 976.70 | 9 505.08 | 13 814.55 | 12 532.45 |
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.