madSkills ApS — Credit Rating and Financial Key Figures
CVR number: 37300284
Nupark 51, Måbjerg 7500 Holstebro
mads@madskills.dk
tel: 22112929
http://madskills.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 150.66 | 1 117.07 | 1 289.98 | 1 144.28 | 1 447.21 |
| Employee benefit expenses | - 952.61 | -1 070.23 | - 946.54 | - 946.16 | -1 168.92 |
| Total depreciation | -9.17 | -6.56 | -14.38 | ||
| EBIT | 188.89 | 40.28 | 329.06 | 198.12 | 278.30 |
| Other financial expenses | -2.01 | -2.08 | -1.96 | -0.05 | -1.47 |
| Pre-tax profit | 186.87 | 38.20 | 327.10 | 198.06 | 276.82 |
| Income taxes | -42.94 | -8.04 | -70.69 | -41.26 | -62.19 |
| Net earnings | 143.93 | 30.17 | 256.42 | 156.81 | 214.63 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.93 | 14.38 | |||
| Tangible assets total | 20.93 | 14.38 | |||
| Investments total | 0.95 | 0.95 | 0.95 | 0.95 | 0.95 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 120.89 | 111.33 | 125.81 | 292.99 | 139.50 |
| Current amounts owed by group member comp. | 17.44 | 11.75 | 116.50 | ||
| Current other receivables | 0.04 | ||||
| Short term receivables total | 120.89 | 111.37 | 143.25 | 304.75 | 256.00 |
| Cash and bank deposits | 425.42 | 282.98 | 410.62 | 164.15 | 264.73 |
| Cash and cash equivalents | 425.42 | 282.98 | 410.62 | 164.15 | 264.73 |
| Balance sheet total (assets) | 568.20 | 409.68 | 554.82 | 469.84 | 521.68 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 113.00 | 143.63 | 256.42 | 152.84 | 140.00 |
| Retained earnings | -30.47 | -30.17 | - 256.42 | - 155.03 | - 138.22 |
| Profit of the financial year | 143.93 | 30.17 | 256.42 | 156.81 | 214.63 |
| Shareholders equity total | 276.46 | 193.63 | 306.42 | 204.62 | 266.41 |
| Provisions | 1.20 | 3.16 | 3.16 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 0.31 | 2.02 | 7.42 | 10.23 | 1.69 |
| Current owed to participating | 1.15 | 1.34 | 16.60 | 7.24 | |
| Current owed to group member | 48.63 | 24.19 | |||
| Short-term deferred tax liabilities | 70.69 | 44.42 | 62.19 | ||
| Other non-interest bearing current liabilities | 241.59 | 185.52 | 165.78 | 193.97 | 184.14 |
| Current liabilities total | 290.53 | 212.89 | 245.24 | 265.22 | 255.27 |
| Balance sheet total (liabilities) | 568.20 | 409.68 | 554.82 | 469.84 | 521.68 |
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.