Makeen EnviroTech A/S — Credit Rating and Financial Key Figures
CVR number: 38331760
Alsvej 21, 8940 Randers SV
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 60 837.00 | ||||
| Gross profit | -1 295.89 | 2 836.50 | -86 180.00 | - 119 392.00 | - 118 507.00 |
| Costs of management | - 210.55 | - 887.00 | -5 065.00 | -12 593.00 | |
| Costs of distribution | -1 304.08 | - 198.00 | -2 527.00 | -5 570.00 | |
| EBIT | -1 295.89 | 1 532.42 | -87 265.00 | - 126 984.00 | - 136 670.00 |
| Other financial income | 91.95 | 26.40 | 18.00 | 57.00 | 140.00 |
| Other financial expenses | - 231.24 | - 138.92 | - 132.00 | -3 542.00 | 23 289.00 |
| Net income from associates (fin.) | - 187.00 | - 134.71 | -35.00 | -9.00 | -87.00 |
| Pre-tax profit | -1 622.18 | 1 285.20 | -87 414.00 | - 130 478.00 | -99 069.00 |
| Income taxes | 326.54 | - 190.22 | 19 660.00 | 29 804.00 | 25 758.00 |
| Net earnings | -1 295.64 | 1 094.98 | -67 754.00 | - 100 674.00 | -73 311.00 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 3 273.38 | 4 731.15 | 20 984.00 | 58 818.00 | 6 082.00 |
| Intangible assets total | 3 273.38 | 4 731.15 | 20 984.00 | 58 818.00 | 6 082.00 |
| Buildings | 84.86 | 7 833.00 | 35 760.00 | ||
| Machinery and equipment | 481.00 | 393.00 | |||
| Tangible assets total | 84.86 | 8 314.00 | 36 153.00 | ||
| Holdings in group member companies | 168.89 | 50.00 | 40.00 | 25.00 | |
| Participating interests | 96.00 | ||||
| Investments total | 168.89 | 50.00 | 178.00 | 67.00 | |
| Long term receivables total | |||||
| Finished products/goods | 215.08 | 11.39 | 330.00 | 421.00 | 1 789.00 |
| Inventories total | 215.08 | 11.39 | 330.00 | 421.00 | 1 789.00 |
| Current trade debtors | 3 265.13 | 1 072.04 | 8 851.00 | 9 646.00 | 670.00 |
| Current amounts owed by group member comp. | 188.54 | 661.62 | 313.00 | 482.00 | 173 239.00 |
| Prepayments and accrued income | 2 085.00 | 5 606.00 | 461.00 | ||
| Current other receivables | 1 559.99 | 5 948.77 | 4 079.00 | 15 912.00 | 3 655.00 |
| Current deferred tax assets | 1 874.65 | 18 666.00 | 47 953.00 | 67 481.00 | |
| Short term receivables total | 6 888.31 | 7 682.43 | 33 994.00 | 79 599.00 | 245 506.00 |
| Cash and bank deposits | 260.57 | 14.88 | |||
| Cash and cash equivalents | 260.57 | 14.88 | |||
| Balance sheet total (assets) | 10 806.24 | 12 524.70 | 55 358.00 | 147 330.00 | 289 597.00 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 2 553.24 | 3 690.30 | 16 368.00 | 45 878.00 | 4 744.00 |
| Retained earnings | -5 416.25 | -7 848.95 | -19 431.00 | - 116 695.00 | - 176 236.00 |
| Profit of the financial year | -1 295.64 | 1 094.98 | -67 754.00 | - 100 674.00 | -73 311.00 |
| Shareholders equity total | -3 658.66 | -2 563.67 | -70 317.00 | - 170 991.00 | - 244 303.00 |
| Provisions | 950.51 | 1 278.73 | 66 765.00 | 39 673.00 | 48 715.00 |
| Non-current owed to group member | 75 000.00 | 66 346.00 | |||
| Non-current liabilities total | 75 000.00 | 66 346.00 | |||
| Current loans from credit institutions | 8 654.00 | ||||
| Advances received | 9 707.06 | 232.32 | 7 024.00 | 24 051.00 | |
| Current trade creditors | 69.08 | 11 839.34 | 28 975.00 | 84 790.00 | 53 474.00 |
| Current owed to group member | 3 730.84 | 1 530.99 | 18 686.00 | 115 790.00 | 326 792.00 |
| Short-term deferred tax liabilities | 147.00 | 1 698.00 | |||
| Other non-interest bearing current liabilities | 7.40 | 60.00 | 4 225.00 | 3 068.00 | 4 170.00 |
| Current liabilities total | 13 514.39 | 13 809.64 | 58 910.00 | 203 648.00 | 418 839.00 |
| Balance sheet total (liabilities) | 10 806.24 | 12 524.70 | 55 358.00 | 147 330.00 | 289 597.00 |
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.