MFA INGENIØRFIRMA + JENSEN CONSULT ApS
CVR number: 32933696
Hjorthøj 30, 4400 Kalundborg
tel: 60885225
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 447.50 | 708.03 | |||
| External services | - 230.93 | ||||
| Gross profit | 552.93 | 447.50 | 477.10 | 405.53 | 442.06 |
| Employee benefit expenses | - 390.60 | - 395.94 | - 187.11 | - 132.01 | -43.29 |
| EBIT | 162.33 | 51.56 | 289.99 | 273.52 | 398.77 |
| Other financial income | 16.13 | ||||
| Other financial expenses | -1.36 | -2.73 | -2.42 | -0.65 | |
| Pre-tax profit | 162.33 | 50.21 | 287.26 | 271.09 | 414.25 |
| Income taxes | -78.20 | -59.64 | -45.00 | ||
| Net earnings | 162.33 | 50.21 | 209.06 | 211.45 | 369.25 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 25.63 | 9.69 | 36.88 | 99.38 | |
| Current amounts owed by group member comp. | 111.82 | ||||
| Current other receivables | 400.00 | 425.44 | |||
| Short term receivables total | 111.82 | 25.63 | 9.69 | 436.88 | 524.82 |
| Cash and bank deposits | 155.61 | 358.26 | 34.42 | 244.37 | |
| Cash and cash equivalents | 155.61 | 358.26 | 34.42 | 244.37 | |
| Balance sheet total (assets) | 111.82 | 181.23 | 367.95 | 471.29 | 769.19 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | - 130.51 | 31.82 | - 197.99 | 11.07 | 222.53 |
| Profit of the financial year | 162.33 | 50.21 | 209.06 | 211.45 | 369.25 |
| Shareholders equity total | 111.82 | 162.03 | 91.07 | 302.53 | 671.77 |
| Non-current deferred tax liabilities | 63.20 | 54.48 | 45.00 | ||
| Non-current liabilities total | 63.20 | 54.48 | 45.00 | ||
| Current owed to group member | 138.02 | 83.68 | 35.09 | ||
| Other non-interest bearing current liabilities | 19.20 | 75.66 | 30.61 | 17.33 | |
| Current liabilities total | 19.20 | 213.68 | 114.29 | 52.42 | |
| Balance sheet total (liabilities) | 111.82 | 181.23 | 367.95 | 471.29 | 769.19 |
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.