MEGA - SPILLELAND ApS — Credit Rating and Financial Key Figures
CVR number: 20292431
Værebrovej 111, 2880 Bagsværd
tel: 35835923
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 985.90 | 1 458.13 | 312.73 | 560.29 | 544.50 |
| Employee benefit expenses | - 899.03 | - 889.05 | - 241.60 | - 346.79 | - 541.27 |
| Total depreciation | -51.00 | -4.55 | -25.30 | -18.20 | |
| EBIT | 35.86 | 569.08 | 66.57 | 238.80 | -14.97 |
| Other financial income | 3.72 | ||||
| Other financial expenses | -2.50 | -4.58 | -5.66 | -5.69 | 0.40 |
| Pre-tax profit | 37.08 | 564.51 | 60.92 | 233.11 | -14.57 |
| Income taxes | -8.49 | - 129.39 | -13.71 | -63.06 | 3.21 |
| Net earnings | 28.59 | 435.12 | 47.20 | 170.05 | -11.36 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 86.45 | 68.25 | 50.05 | ||
| Tangible assets total | 86.45 | 68.25 | 50.05 | ||
| Other receivables | 120.00 | 120.00 | |||
| Investments total | 120.00 | 120.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 40.00 | ||||
| Current deferred tax assets | 24.36 | 18.27 | 9.70 | 2.79 | |
| Short term receivables total | 24.36 | 18.27 | 9.70 | 40.00 | 2.79 |
| Cash and bank deposits | 802.14 | 1 152.64 | 709.57 | 818.30 | 673.33 |
| Cash and cash equivalents | 802.14 | 1 152.64 | 709.57 | 818.30 | 673.33 |
| Balance sheet total (assets) | 946.51 | 1 290.91 | 805.72 | 926.55 | 726.17 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 150.00 | |||
| Retained earnings | 273.08 | -98.33 | 336.78 | 233.99 | 404.04 |
| Profit of the financial year | 28.59 | 435.12 | 47.20 | 170.05 | -11.36 |
| Shareholders equity total | 426.67 | 861.78 | 508.99 | 679.04 | 517.68 |
| Provisions | 0.65 | 0.24 | |||
| Non-current liabilities total | |||||
| Advances received | 150.00 | 150.00 | 150.00 | ||
| Current trade creditors | 164.88 | 180.10 | 126.68 | 27.00 | 27.01 |
| Current owed to participating | 0.50 | 0.50 | |||
| Current owed to group member | 317.93 | 11.59 | 2.33 | 2.33 | |
| Short-term deferred tax liabilities | 11.59 | 123.30 | 52.71 | ||
| Other non-interest bearing current liabilities | 25.43 | 114.14 | 17.22 | 14.32 | 31.25 |
| Current liabilities total | 519.84 | 429.13 | 296.74 | 246.86 | 208.25 |
| Balance sheet total (liabilities) | 946.51 | 1 290.91 | 805.72 | 926.55 | 726.17 |
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.