MULTI-SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 25129504
Fuglebækvej 1 B, 2770 Kastrup
jimmi@multiservice.nu
tel: 32520203
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 66.14 | 302.26 | 362.77 | 268.87 | 271.37 |
| Employee benefit expenses | - 107.59 | - 302.20 | - 270.45 | - 283.86 | - 189.86 |
| Other operating expenses | -0.16 | ||||
| Total depreciation | -2.00 | -4.00 | -4.00 | -4.00 | -4.00 |
| EBIT | -43.45 | -3.94 | 88.32 | -18.99 | 77.35 |
| Other financial income | 0.11 | 0.06 | 0.13 | ||
| Other financial expenses | -4.67 | -2.48 | -4.54 | -3.23 | -4.80 |
| Pre-tax profit | -48.12 | -6.30 | 83.78 | -22.16 | 72.68 |
| Income taxes | 3.83 | -0.34 | -20.61 | -41.34 | |
| Net earnings | -44.29 | -6.64 | 63.17 | -63.50 | 72.68 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.00 | 14.00 | 10.00 | 6.00 | 2.00 |
| Tangible assets total | 18.00 | 14.00 | 10.00 | 6.00 | 2.00 |
| Other receivables | 25.53 | 26.16 | 27.64 | 30.36 | 30.43 |
| Investments total | 25.53 | 26.16 | 27.64 | 30.36 | 30.43 |
| Long term receivables total | |||||
| Finished products/goods | 25.75 | 38.10 | 26.76 | 28.30 | 38.15 |
| Inventories total | 25.75 | 38.10 | 26.76 | 28.30 | 38.15 |
| Current trade debtors | 26.39 | 17.42 | 49.01 | 53.06 | 35.08 |
| Current other receivables | 7.07 | 36.32 | 0.02 | ||
| Current deferred tax assets | 62.28 | 61.95 | 41.34 | ||
| Short term receivables total | 88.68 | 86.44 | 126.66 | 53.08 | 35.08 |
| Cash and bank deposits | 99.25 | 55.14 | 64.03 | 62.25 | 56.42 |
| Cash and cash equivalents | 99.25 | 55.14 | 64.03 | 62.25 | 56.42 |
| Balance sheet total (assets) | 257.21 | 219.84 | 255.09 | 180.00 | 162.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -93.19 | - 137.48 | - 144.12 | -80.95 | - 144.45 |
| Profit of the financial year | -44.29 | -6.64 | 63.17 | -63.50 | 72.68 |
| Shareholders equity total | -87.48 | -94.12 | -30.95 | -94.45 | -21.77 |
| Non-current liabilities total | |||||
| Current trade creditors | 164.45 | 86.28 | 50.87 | 48.29 | 37.07 |
| Current owed to participating | 9.79 | 23.90 | 32.14 | 15.97 | 80.03 |
| Other non-interest bearing current liabilities | 170.44 | 203.78 | 203.03 | 210.18 | 66.75 |
| Current liabilities total | 344.68 | 313.96 | 286.03 | 274.44 | 183.85 |
| Balance sheet total (liabilities) | 257.21 | 219.84 | 255.09 | 180.00 | 162.08 |
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.