MADSEN VINDUER & DØRE ApS — Credit Rating and Financial Key Figures
CVR number: 10271940
Industrivej 31, Vester Hassing 9310 Vodskov
info@madsen-vd.dk
tel: 98256802
www.madsen-vd.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 803.11 | 5 419.19 | 7 251.73 | 6 114.69 | 7 170.05 |
| Employee benefit expenses | -3 630.49 | -4 766.22 | -5 287.77 | -5 568.28 | -6 209.54 |
| Total depreciation | - 115.87 | - 139.98 | - 111.76 | - 160.12 | - 223.18 |
| EBIT | 56.75 | 512.99 | 1 852.20 | 386.29 | 737.33 |
| Other financial income | 0.40 | 5.13 | 4.77 | 0.53 | |
| Other financial expenses | -16.35 | -16.09 | -14.73 | -92.41 | - 249.24 |
| Pre-tax profit | 40.40 | 497.30 | 1 842.61 | 298.65 | 488.62 |
| Income taxes | 0.12 | - 109.66 | - 405.74 | -76.68 | - 107.84 |
| Net earnings | 40.52 | 387.65 | 1 436.87 | 221.97 | 380.78 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 792.07 | 3 344.67 | 6 739.30 | ||
| Buildings | 4.36 | 2.52 | 0.69 | 23.22 | 20.86 |
| Machinery and equipment | 231.77 | 246.13 | 144.13 | 212.66 | 259.44 |
| Tangible assets total | 236.13 | 248.65 | 2 936.89 | 3 580.55 | 7 019.59 |
| Investments total | 62.50 | 75.00 | 75.00 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 823.49 | 642.97 | 625.77 | 587.01 | 492.99 |
| Inventories total | 823.49 | 642.97 | 625.77 | 587.01 | 492.99 |
| Current trade debtors | 157.06 | 324.45 | 849.20 | 2 503.49 | 2 758.91 |
| Prepayments and accrued income | 21.81 | 22.17 | 24.58 | 151.33 | |
| Current other receivables | 842.11 | 826.61 | 951.03 | 1 076.62 | 1 246.53 |
| Current deferred tax assets | 131.04 | 58.58 | 46.25 | 108.21 | |
| Short term receivables total | 1 152.01 | 1 231.82 | 1 871.05 | 3 688.32 | 4 156.77 |
| Cash and bank deposits | 432.34 | 384.22 | 19.64 | 47.79 | |
| Cash and cash equivalents | 432.34 | 384.22 | 19.64 | 47.79 | |
| Balance sheet total (assets) | 2 274.13 | 2 630.78 | 5 892.93 | 7 875.52 | 11 717.14 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 201.00 | 201.00 | 201.00 | 201.00 | 201.00 |
| Shares repurchased | 490.00 | 900.00 | |||
| Other reserves | - 160.00 | ||||
| Retained earnings | 578.37 | 128.90 | - 383.46 | 1 053.41 | 1 275.38 |
| Profit of the financial year | 40.52 | 387.65 | 1 436.87 | 221.97 | 380.78 |
| Shareholders equity total | 819.90 | 1 047.54 | 2 154.41 | 1 476.38 | 1 857.16 |
| Provisions | 150.00 | 150.00 | 300.00 | 400.00 | 449.00 |
| Non-current loans from credit institutions | 3 296.76 | ||||
| Non-current owed to group member | 569.16 | ||||
| Non-current other liabilities | 270.42 | ||||
| Non-current deferred tax liabilities | 274.78 | 622.77 | 237.22 | 255.24 | |
| Non-current liabilities total | 270.42 | 274.78 | 622.77 | 237.22 | 4 121.16 |
| Current loans from credit institutions | 32.09 | 2 586.25 | 1 248.19 | ||
| Advances received | 875.96 | 674.67 | 1 586.61 | ||
| Current trade creditors | 547.02 | 741.96 | 951.36 | 1 061.47 | 1 375.07 |
| Current owed to group member | 514.66 | ||||
| Short-term deferred tax liabilities | 37.20 | 39.29 | |||
| Other non-interest bearing current liabilities | 454.70 | 379.29 | 988.42 | 924.86 | 1 040.66 |
| Current liabilities total | 1 033.81 | 1 158.46 | 2 815.74 | 5 761.91 | 5 289.82 |
| Balance sheet total (liabilities) | 2 274.13 | 2 630.78 | 5 892.93 | 7 875.52 | 11 717.14 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.