Morsing Data ApS — Credit Rating and Financial Key Figures
CVR number: 39593424
Klosterparken 8 A, 7900 Nykøbing M
bjarne@morsingdata.dk
tel: 23235876
www.morsingdata.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 179.24 | 1 358.48 | 1 458.80 | 1 295.31 | 1 309.46 |
| Employee benefit expenses | -1 025.71 | - 980.85 | -1 141.09 | -1 090.85 | -1 057.60 |
| EBIT | 153.53 | 377.63 | 317.70 | 204.46 | 251.86 |
| Other financial income | 0.18 | 0.22 | |||
| Other financial expenses | -4.46 | -4.58 | -7.81 | -0.70 | -2.03 |
| Net income from associates (fin.) | -89.53 | -12.46 | 83.32 | ||
| Pre-tax profit | 149.07 | 373.05 | 220.53 | 191.29 | 333.37 |
| Income taxes | -34.19 | -85.54 | -71.19 | -45.59 | -55.48 |
| Net earnings | 114.88 | 287.51 | 149.34 | 145.70 | 277.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 12.46 | 83.32 | |||
| Investments total | 22.80 | 35.27 | 22.80 | 106.12 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 203.22 | 431.47 | 197.13 | 410.67 | 366.15 |
| Current amounts owed by group member comp. | 50.00 | 50.00 | 150.00 | ||
| Prepayments and accrued income | 3.84 | 4.50 | 4.50 | ||
| Current deferred tax assets | 58.48 | ||||
| Short term receivables total | 203.22 | 431.47 | 250.97 | 465.17 | 579.13 |
| Cash and bank deposits | 428.97 | 272.26 | 426.66 | 244.53 | 216.96 |
| Cash and cash equivalents | 428.97 | 272.26 | 426.66 | 244.53 | 216.96 |
| Balance sheet total (assets) | 632.19 | 726.54 | 712.90 | 732.50 | 902.21 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 114.40 | 117.80 | 122.00 | 135.00 |
| Retained earnings | -87.94 | -87.45 | 82.26 | 109.60 | 120.30 |
| Profit of the financial year | 114.88 | 287.51 | 149.34 | 145.70 | 277.89 |
| Shareholders equity total | 179.94 | 354.46 | 389.40 | 417.30 | 573.19 |
| Non-current liabilities total | |||||
| Current trade creditors | 46.45 | 7.50 | 1.18 | 3.03 | |
| Current owed to participating | 3.00 | 7.43 | 22.61 | 32.59 | |
| Short-term deferred tax liabilities | 90.32 | 108.23 | 123.29 | 82.86 | 120.50 |
| Other non-interest bearing current liabilities | 361.93 | 214.40 | 185.28 | 208.55 | 172.90 |
| Current liabilities total | 452.25 | 372.08 | 323.50 | 315.21 | 329.03 |
| Balance sheet total (liabilities) | 632.19 | 726.54 | 712.90 | 732.50 | 902.21 |
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.