Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
MSG Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 39467356
Smedetoften 16, 3600 Frederikssund
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 322.92 | 1 318.31 | 1 932.05 | 1 813.91 | 1 677.42 |
| Reduction in value of non-current assets | 500.00 | 7 578.44 | -91.33 | 1 056.93 | 895.40 |
| EBIT | 822.91 | 8 896.75 | 1 840.72 | 2 870.83 | 2 572.82 |
| Other financial income | 36.99 | 88.33 | 89.48 | 78.94 | |
| Other financial expenses | -6.30 | -88.94 | - 203.83 | - 273.90 | - 245.06 |
| Net income from associates (fin.) | 3 154.79 | 5 875.43 | 725.54 | 1 178.32 | |
| Pre-tax profit | 816.62 | 11 999.59 | 7 600.66 | 3 411.95 | 3 585.01 |
| Income taxes | - 158.09 | -1 945.85 | - 379.00 | - 590.84 | - 527.25 |
| Net earnings | 658.53 | 10 053.74 | 7 221.66 | 2 821.12 | 3 057.76 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 14 053.43 | 29 763.00 | 29 704.00 | 31 278.00 | 32 676.00 |
| Tangible assets total | 14 053.43 | 29 763.00 | 29 704.00 | 31 278.00 | 32 676.00 |
| Holdings in group member companies | 7 888.18 | 13 763.61 | 6 989.15 | 8 167.48 | |
| Investments total | 7 888.18 | 13 763.61 | 6 989.15 | 8 167.48 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 30.25 | ||||
| Current amounts owed by group member comp. | 1 031.06 | ||||
| Prepayments and accrued income | 10.96 | 15.23 | 17.54 | 9.07 | 23.70 |
| Current other receivables | 2 017.42 | 1 845.39 | 1 668.22 | 1 490.86 | |
| Short term receivables total | 10.96 | 3 063.71 | 1 893.18 | 1 677.29 | 1 514.55 |
| Cash and bank deposits | 196.12 | 331.39 | 1 691.92 | 2 534.68 | 706.10 |
| Cash and cash equivalents | 196.12 | 331.39 | 1 691.92 | 2 534.68 | 706.10 |
| Balance sheet total (assets) | 14 260.51 | 41 046.28 | 47 052.71 | 42 479.12 | 43 064.13 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 200.00 | 7 200.00 | 2 800.00 | 3 000.00 | |
| Other reserves | 3 154.79 | 9 030.17 | 2 255.71 | 3 434.03 | |
| Retained earnings | 12 083.83 | 8 387.57 | 5 365.93 | 16 562.05 | 15 204.84 |
| Profit of the financial year | 658.53 | 10 053.74 | 7 221.66 | 2 821.12 | 3 057.76 |
| Shareholders equity total | 13 742.36 | 23 796.10 | 29 817.76 | 25 438.88 | 25 696.64 |
| Provisions | 110.00 | 1 804.96 | 1 810.84 | 2 069.96 | 2 295.08 |
| Non-current loans from credit institutions | 14 289.24 | 14 101.99 | 13 883.84 | 13 629.84 | |
| Non-current other liabilities | 262.60 | 411.54 | 388.85 | 341.45 | 361.18 |
| Non-current liabilities total | 262.60 | 14 700.78 | 14 490.85 | 14 225.30 | 13 991.02 |
| Current loans from credit institutions | 293.88 | 226.10 | 231.22 | 255.28 | |
| Advances received | 77.80 | 168.48 | 257.92 | 153.97 | 95.67 |
| Current trade creditors | 19.66 | 18.75 | 27.09 | 24.46 | 11.82 |
| Current owed to group member | 306.00 | ||||
| Short-term deferred tax liabilities | 48.09 | 250.89 | 373.12 | 331.72 | 302.13 |
| Other non-interest bearing current liabilities | 12.45 | 49.03 | 3.63 | 1.18 | |
| Accruals and deferred income | 109.32 | ||||
| Current liabilities total | 145.56 | 744.45 | 933.27 | 744.99 | 1 081.40 |
| Balance sheet total (liabilities) | 14 260.51 | 41 046.28 | 47 052.71 | 42 479.12 | 43 064.13 |
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.