MØLLESØE GRUPPEN ApS — Credit Rating and Financial Key Figures
CVR number: 35517006
Søndre Tangvej 18, 2791 Dragør
info@mollesoe.dk
tel: 42262020
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 567.03 | 5 635.16 | 9 695.76 | 10 382.49 | 17 880.92 |
| Employee benefit expenses | -4 188.76 | -3 900.23 | -4 445.64 | -4 998.92 | -8 300.48 |
| Total depreciation | -97.62 | -53.88 | -33.33 | -41.67 | -21.94 |
| EBIT | 1 280.64 | 1 681.05 | 5 216.79 | 5 341.90 | 9 602.38 |
| Other financial income | 0.42 | ||||
| Other financial expenses | -6.66 | -14.90 | -25.99 | -41.16 | -0.74 |
| Pre-tax profit | 1 273.99 | 1 666.15 | 5 190.80 | 5 300.73 | 9 602.06 |
| Income taxes | - 187.59 | - 368.33 | -1 188.91 | -1 175.50 | -2 099.98 |
| Net earnings | 1 086.39 | 1 297.82 | 4 001.89 | 4 125.23 | 7 502.08 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 33.33 | 41.67 | 333.29 | ||
| Machinery and equipment | 189.27 | 66.67 | |||
| Tangible assets total | 189.27 | 66.67 | 33.33 | 41.67 | 333.29 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 745.62 | 443.20 | 5 906.74 | 5 495.05 | 12 383.19 |
| Current amounts owed by group member comp. | 56.37 | ||||
| Current owed by particip. interest comp. | 56.37 | ||||
| Current other receivables | 20.34 | ||||
| Short term receivables total | 1 745.62 | 499.57 | 5 983.45 | 5 495.05 | 12 383.19 |
| Cash and bank deposits | 405.29 | 2 851.66 | 1 770.75 | 3 677.05 | 2 084.93 |
| Cash and cash equivalents | 405.29 | 2 851.66 | 1 770.75 | 3 677.05 | 2 084.93 |
| Balance sheet total (assets) | 2 340.19 | 3 417.90 | 7 787.53 | 9 213.76 | 14 801.41 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 |
| Shares repurchased | 1 000.00 | 1 500.00 | 4 000.00 | 4 000.00 | 7 500.00 |
| Retained earnings | - 880.70 | -1 294.31 | -3 996.49 | -3 994.61 | -7 369.37 |
| Profit of the financial year | 1 086.39 | 1 297.82 | 4 001.89 | 4 125.23 | 7 502.08 |
| Shareholders equity total | 1 365.69 | 1 663.51 | 4 165.40 | 4 290.63 | 7 792.71 |
| Provisions | 0.41 | 4.49 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 439.56 | 129.52 | 1 408.22 | 914.46 | 3 773.63 |
| Current owed to participating | 68.63 | 125.00 | |||
| Current owed to group member | 1 944.63 | 129.96 | |||
| Short-term deferred tax liabilities | 18.35 | 186.25 | 1 009.40 | 995.50 | 350.98 |
| Other non-interest bearing current liabilities | 447.55 | 1 309.13 | 1 204.52 | 1 068.55 | 2 754.13 |
| Current liabilities total | 974.09 | 1 749.90 | 3 622.14 | 4 923.13 | 7 008.70 |
| Balance sheet total (liabilities) | 2 340.19 | 3 417.90 | 7 787.53 | 9 213.76 | 14 801.41 |
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.