MYLOCKER ApS — Credit Rating and Financial Key Figures
CVR number: 32666892
Ben Websters Vej 34, 2450 København SV
pr@mylocker.dk
tel: 24467391
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 169.27 | 1 778.40 | 1 348.04 | 1 218.54 | 1 252.22 |
| Employee benefit expenses | -1 180.28 | -1 575.09 | -1 118.05 | - 860.84 | - 978.37 |
| Other operating expenses | -14.29 | ||||
| Total depreciation | - 173.51 | - 190.07 | - 112.71 | - 208.50 | - 262.57 |
| EBIT | - 184.53 | 13.24 | 117.28 | 134.91 | 11.28 |
| Other financial income | 0.10 | 0.03 | 1.24 | ||
| Other financial expenses | -18.46 | -9.51 | -11.69 | -18.95 | -27.31 |
| Pre-tax profit | - 202.99 | 3.73 | 105.69 | 115.99 | -14.79 |
| Income taxes | 48.95 | -2.13 | -16.51 | -26.26 | 39.59 |
| Net earnings | - 154.04 | 1.60 | 89.18 | 89.73 | 24.80 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 115.63 | 103.08 | 63.78 | 33.02 | 216.69 |
| Intangible assets total | 115.63 | 103.08 | 63.78 | 33.02 | 216.69 |
| Machinery and equipment | 223.36 | 76.84 | 461.64 | 823.28 | 732.28 |
| Tangible assets total | 223.36 | 76.84 | 461.64 | 823.28 | 732.28 |
| Investments total | |||||
| Non-current other receivables | 18.00 | 18.00 | |||
| Long term receivables total | 18.00 | 18.00 | |||
| Finished products/goods | 244.61 | 247.34 | 317.43 | 366.30 | 431.82 |
| Inventories total | 244.61 | 247.34 | 317.43 | 366.30 | 431.82 |
| Current trade debtors | 345.25 | 583.66 | 416.30 | 480.12 | 508.96 |
| Prepayments and accrued income | 110.15 | 3.83 | 0.40 | 0.42 | 0.69 |
| Current other receivables | 341.29 | 239.29 | 0.11 | 87.99 | 3.23 |
| Current deferred tax assets | 33.69 | 34.33 | 37.48 | 22.39 | 21.58 |
| Short term receivables total | 830.38 | 861.11 | 454.29 | 590.91 | 534.46 |
| Cash and bank deposits | 574.86 | 530.11 | 337.29 | 36.91 | 81.51 |
| Cash and cash equivalents | 574.86 | 530.11 | 337.29 | 36.91 | 81.51 |
| Balance sheet total (assets) | 2 006.84 | 1 836.47 | 1 634.43 | 1 850.43 | 1 996.76 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 100.00 | ||||
| Other reserves | 90.19 | 80.40 | 49.75 | 25.76 | 169.02 |
| Retained earnings | 615.37 | 473.89 | 414.78 | 534.71 | 440.78 |
| Profit of the financial year | - 154.04 | 1.60 | 89.18 | 89.73 | 24.80 |
| Shareholders equity total | 676.52 | 680.88 | 778.70 | 775.20 | 759.60 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 19.76 | ||||
| Advances received | 155.41 | 24.84 | 73.09 | 68.86 | |
| Current trade creditors | 101.14 | 219.37 | 165.42 | 218.16 | 393.04 |
| Current owed to group member | 143.03 | 121.04 | 106.72 | 189.74 | 195.55 |
| Short-term deferred tax liabilities | 11.02 | 4.40 | |||
| Other non-interest bearing current liabilities | 827.27 | 653.06 | 349.83 | 439.82 | 446.82 |
| Accruals and deferred income | 103.47 | 137.29 | 149.64 | 134.49 | 201.75 |
| Current liabilities total | 1 330.32 | 1 155.59 | 855.73 | 1 075.23 | 1 237.16 |
| Balance sheet total (liabilities) | 2 006.84 | 1 836.47 | 1 634.43 | 1 850.43 | 1 996.76 |
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.