M.B. BOATS & SAT-COM ApS — Credit Rating and Financial Key Figures
CVR number: 14839291
Hejsagervej 34 A, Hejsager 6100 Haderslev
tel: 74571486
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 513.25 | 544.24 | 738.32 | 674.55 | 870.77 |
| Employee benefit expenses | - 256.82 | - 319.91 | - 353.18 | - 372.29 | |
| Total depreciation | - 105.40 | - 115.08 | - 115.08 | - 136.88 | - 157.63 |
| EBIT | 407.86 | 172.34 | 303.34 | 184.49 | 340.85 |
| Other financial expenses | -10.95 | -8.45 | -32.73 | -33.90 | -90.51 |
| Pre-tax profit | 396.90 | 163.89 | 270.61 | 150.60 | 250.34 |
| Income taxes | -81.00 | -36.50 | -67.66 | -33.48 | -56.74 |
| Net earnings | 315.90 | 127.39 | 202.95 | 117.11 | 193.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 421.60 | 354.92 | 239.84 | 211.96 | 368.19 |
| Tangible assets total | 421.60 | 354.92 | 239.84 | 211.96 | 368.19 |
| Other receivables | 6.50 | 6.50 | 6.50 | 6.50 | |
| Investments total | 6.50 | 6.50 | 6.50 | 6.50 | |
| Long term receivables total | |||||
| Finished products/goods | 200.00 | 675.00 | 1 171.00 | 1 631.00 | 1 840.23 |
| Inventories total | 200.00 | 675.00 | 1 171.00 | 1 631.00 | 1 840.23 |
| Current trade debtors | 263.80 | ||||
| Current other receivables | 6.50 | 9.47 | 72.24 | ||
| Current deferred tax assets | 172.44 | 135.94 | 68.28 | 34.80 | 15.63 |
| Short term receivables total | 178.94 | 145.41 | 68.28 | 34.80 | 351.68 |
| Cash and bank deposits | 1.06 | 2.11 | 1.44 | 1.44 | 1.44 |
| Cash and cash equivalents | 1.06 | 2.11 | 1.44 | 1.44 | 1.44 |
| Balance sheet total (assets) | 801.60 | 1 183.93 | 1 487.05 | 1 885.69 | 2 568.03 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | - 630.66 | - 314.76 | - 187.36 | 15.58 | 132.70 |
| Profit of the financial year | 315.90 | 127.39 | 202.95 | 117.11 | 193.60 |
| Shareholders equity total | - 114.75 | 12.63 | 215.58 | 332.70 | 526.30 |
| Non-current other liabilities | 580.98 | ||||
| Non-current liabilities total | 580.98 | ||||
| Current loans from credit institutions | 112.48 | 247.00 | 392.41 | 376.42 | 706.56 |
| Current trade creditors | 13.00 | 38.70 | 0.00 | 133.79 | |
| Current owed to participating | 29.48 | 855.98 | 1 068.47 | ||
| Short-term deferred tax liabilities | 37.58 | ||||
| Other non-interest bearing current liabilities | 790.87 | 885.61 | 268.60 | 320.60 | 95.33 |
| Current liabilities total | 916.35 | 1 171.30 | 690.49 | 1 552.99 | 2 041.73 |
| Balance sheet total (liabilities) | 801.60 | 1 183.93 | 1 487.05 | 1 885.69 | 2 568.03 |
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.