Maskinkompagniet ApS — Credit Rating and Financial Key Figures
CVR number: 42183989
Byvej 4, Ramløse 3200 Helsinge
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 482.40 | 396.34 | 447.70 |
Employee benefit expenses | - 462.85 | - 390.66 | - 372.80 |
Total depreciation | -10.00 | -10.00 | -10.00 |
EBIT | 9.56 | -4.32 | 64.90 |
Other financial income | 0.24 | ||
Other financial expenses | -1.97 | -4.77 | -4.47 |
Pre-tax profit | 7.59 | -9.08 | 60.67 |
Income taxes | -1.96 | -0.44 | -12.03 |
Net earnings | 5.63 | -9.53 | 48.64 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 25.00 | 15.00 | 5.00 |
Tangible assets total | 25.00 | 15.00 | 5.00 |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 55.70 | 21.44 | 121.62 |
Short term receivables total | 55.70 | 21.44 | 121.62 |
Cash and bank deposits | 88.66 | 49.24 | 39.81 |
Cash and cash equivalents | 88.66 | 49.24 | 39.81 |
Balance sheet total (assets) | 169.36 | 85.68 | 166.43 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 25.00 | ||
Retained earnings | 5.63 | -28.89 | |
Profit of the financial year | 5.63 | -9.53 | 48.64 |
Shareholders equity total | 45.63 | 36.11 | 84.74 |
Provisions | 1.10 | ||
Non-current deferred tax liabilities | 0.44 | 2.22 | |
Non-current liabilities total | 0.44 | 2.22 | |
Current trade creditors | 13.50 | 13.60 | 16.00 |
Current owed to participating | 40.38 | 1.40 | |
Short-term deferred tax liabilities | 1.96 | 1.96 | 9.77 |
Other non-interest bearing current liabilities | 67.89 | 33.57 | 51.20 |
Current liabilities total | 123.73 | 49.13 | 78.37 |
Balance sheet total (liabilities) | 169.36 | 85.68 | 166.43 |
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.