MS SERVICE ApS — Credit Rating and Financial Key Figures
CVR number: 35835008
Knud Højgaards Vej 9, 2860 Søborg
tel: 22587687
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 22 868.68 | 17 716.94 | 16 349.99 | 22 028.42 | 18 707.79 |
| Employee benefit expenses | -19 806.78 | -16 712.68 | -16 357.93 | -20 494.08 | -18 041.02 |
| Other operating expenses | -0.60 | ||||
| Total depreciation | -12.06 | -12.06 | -12.06 | -19.29 | -12.58 |
| EBIT | 3 049.85 | 992.20 | -20.00 | 1 515.05 | 653.58 |
| Other financial income | 53.80 | 25.83 | |||
| Other financial expenses | -52.76 | - 112.58 | -26.89 | - 162.34 | - 133.31 |
| Pre-tax profit | 2 997.08 | 879.62 | -46.89 | 1 406.51 | 546.10 |
| Income taxes | - 669.95 | - 217.22 | 10.05 | - 340.44 | - 172.59 |
| Net earnings | 2 327.13 | 662.40 | -36.84 | 1 066.07 | 373.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 26.04 | 28.98 | 16.92 | 101.63 | 132.76 |
| Tangible assets total | 26.04 | 28.98 | 16.92 | 101.63 | 132.76 |
| Other receivables | 100.00 | 100.00 | 231.00 | 302.20 | 302.20 |
| Investments total | 100.00 | 100.00 | 231.00 | 302.20 | 302.20 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 753.95 | 2 079.86 | 4 057.67 | 3 486.26 | 1 541.05 |
| Prepayments and accrued income | 16.00 | 76.03 | 528.50 | ||
| Current other receivables | 16.42 | 7.50 | 26.96 | ||
| Current deferred tax assets | 0.26 | 288.93 | 98.17 | 203.60 | |
| Short term receivables total | 1 770.64 | 2 368.78 | 4 171.84 | 3 773.40 | 2 096.52 |
| Cash and bank deposits | 2 911.63 | 4 190.65 | 608.64 | 843.56 | 1 907.65 |
| Cash and cash equivalents | 2 911.63 | 4 190.65 | 608.64 | 843.56 | 1 907.65 |
| Balance sheet total (assets) | 4 808.31 | 6 688.42 | 5 028.41 | 5 020.79 | 4 439.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 2 113.00 | 925.00 | ||
| Other reserves | - 925.00 | ||||
| Retained earnings | - 734.87 | - 520.74 | 141.67 | 104.83 | 245.90 |
| Profit of the financial year | 2 327.13 | 662.40 | -36.84 | 1 066.07 | 373.51 |
| Shareholders equity total | 1 752.86 | 2 304.66 | 154.82 | 1 220.90 | 669.41 |
| Provisions | 1.88 | 2.67 | 11.65 | ||
| Non-current other liabilities | 4 128.61 | ||||
| Non-current deferred tax liabilities | 1 056.82 | 32.25 | |||
| Non-current liabilities total | 4 128.61 | 1 056.82 | 32.25 | ||
| Current trade creditors | 49.53 | 20.03 | 49.11 | 5.06 | 76.83 |
| Short-term deferred tax liabilities | 545.56 | 407.21 | 37.61 | ||
| Other non-interest bearing current liabilities | 2 460.36 | 4 361.84 | 695.86 | 2 328.13 | 3 611.37 |
| Current liabilities total | 3 055.45 | 4 381.87 | 744.97 | 2 740.40 | 3 725.82 |
| Balance sheet total (liabilities) | 4 808.31 | 6 688.42 | 5 028.41 | 5 020.79 | 4 439.13 |
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.