MA FLEXTRAFIK APS — Credit Rating and Financial Key Figures
CVR number: 37959391
Vedbæksalle 59, 8700 Horsens
maflextrafik@live.dk
tel: 23870606
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 223.29 | 3 447.61 | 2 609.91 | 2 791.43 | 2 669.78 |
| Employee benefit expenses | -2 419.19 | -2 884.77 | -2 401.70 | -2 757.03 | -2 508.38 |
| Other operating expenses | -10.00 | ||||
| Total depreciation | - 100.83 | -30.63 | -32.52 | -14.44 | -30.04 |
| EBIT | - 296.73 | 532.21 | 165.70 | 19.96 | 131.35 |
| Other financial expenses | -5.82 | -1.83 | -5.17 | -6.86 | -1.17 |
| Pre-tax profit | - 302.55 | 530.38 | 160.52 | 13.11 | 130.18 |
| Income taxes | 60.00 | - 117.00 | -26.80 | -3.70 | -30.10 |
| Net earnings | - 242.55 | 413.38 | 133.72 | 9.40 | 100.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 25.00 | 80.30 | 64.86 | 22.50 | 79.71 |
| Tangible assets total | 25.00 | 80.30 | 64.86 | 22.50 | 79.71 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.00 | 305.46 | 310.57 | 246.28 | |
| Current amounts owed by group member comp. | 13.86 | 13.86 | 54.66 | ||
| Current owed by particip. interest comp. | 131.53 | ||||
| Prepayments and accrued income | 39.00 | 43.33 | 133.00 | 213.00 | 123.00 |
| Current other receivables | 254.91 | 497.00 | 54.80 | 159.04 | 55.57 |
| Current deferred tax assets | 110.00 | ||||
| Short term receivables total | 403.91 | 555.33 | 638.65 | 696.47 | 479.50 |
| Cash and bank deposits | 98.30 | 522.82 | 526.10 | 305.44 | 422.02 |
| Cash and cash equivalents | 98.30 | 522.82 | 526.10 | 305.44 | 422.02 |
| Balance sheet total (assets) | 527.20 | 1 158.46 | 1 229.61 | 1 024.41 | 981.23 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Retained earnings | -9.65 | - 252.20 | 161.18 | 294.90 | 304.31 |
| Profit of the financial year | - 242.55 | 413.38 | 133.72 | 9.40 | 100.08 |
| Shareholders equity total | 47.80 | 461.18 | 594.90 | 604.31 | 704.39 |
| Provisions | 7.00 | 2.00 | 5.70 | 5.80 | |
| Non-current liabilities total | |||||
| Current trade creditors | 61.73 | 111.53 | 173.44 | 120.01 | 45.37 |
| Current owed to participating | 90.44 | 90.44 | 181.49 | 34.89 | 58.71 |
| Current owed to group member | 43.94 | 31.14 | 31.80 | ||
| Short-term deferred tax liabilities | 31.80 | 30.00 | |||
| Other non-interest bearing current liabilities | 283.29 | 457.17 | 245.98 | 227.70 | 136.96 |
| Current liabilities total | 479.40 | 690.28 | 632.71 | 414.41 | 271.04 |
| Balance sheet total (liabilities) | 527.20 | 1 158.46 | 1 229.61 | 1 024.41 | 981.23 |
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.