Max-Consult ApS — Credit Rating and Financial Key Figures
CVR number: 38421956
Atlasvej 9 A, 8270 Højbjerg
max@max-consult.dk
tel: 81614790
www.max-consult.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 428.25 | 166.99 | 468.13 | 785.76 | -44.92 |
| Employee benefit expenses | - 717.31 | - 574.27 | -93.51 | -25.68 | -25.00 |
| EBIT | 710.95 | - 407.28 | 374.62 | 760.09 | -69.92 |
| Other financial income | 0.17 | 0.91 | 1.85 | ||
| Other financial expenses | -0.39 | -2.18 | -1.86 | -1.44 | -5.39 |
| Pre-tax profit | 710.73 | - 409.46 | 372.75 | 759.56 | -73.46 |
| Income taxes | - 158.45 | 89.60 | -82.42 | - 168.51 | |
| Net earnings | 552.28 | - 319.85 | 290.33 | 591.05 | -73.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 652.38 | ||||
| Current other receivables | 28.46 | 1.07 | |||
| Current deferred tax assets | 95.60 | 45.68 | 26.00 | ||
| Short term receivables total | 652.38 | 95.60 | 45.68 | 28.46 | 27.07 |
| Cash and bank deposits | 501.85 | 215.85 | 452.56 | 1 561.00 | 736.99 |
| Cash and cash equivalents | 501.85 | 215.85 | 452.56 | 1 561.00 | 736.99 |
| Balance sheet total (assets) | 1 154.23 | 311.45 | 498.24 | 1 589.46 | 764.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 113.00 | 117.80 | 122.00 | |
| Retained earnings | - 106.88 | 445.39 | 12.54 | 185.19 | 654.24 |
| Profit of the financial year | 552.28 | - 319.85 | 290.33 | 591.05 | -73.46 |
| Shareholders equity total | 603.39 | 175.54 | 465.87 | 944.04 | 752.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 9.44 | 0.62 | 1.43 | 110.80 | 9.30 |
| Current owed to participating | 5.76 | 3.60 | 0.46 | 1.99 | |
| Short-term deferred tax liabilities | 97.87 | 122.33 | |||
| Other non-interest bearing current liabilities | 437.76 | 131.69 | 30.48 | 412.29 | |
| Current liabilities total | 550.83 | 135.91 | 32.37 | 645.41 | 11.29 |
| Balance sheet total (liabilities) | 1 154.23 | 311.45 | 498.24 | 1 589.46 | 764.06 |
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.