MagikFrame.europe ApS — Credit Rating and Financial Key Figures
CVR number: 37435481
Trønninge Mose 4, 4420 Regstrup
europe@magikframe.eu
WWW.MAGIKFRAME.EU
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 145.75 | 524.23 | 160.88 | 373.56 | 588.05 |
| Other operating expenses | -40.76 | - 120.32 | -84.54 | - 138.77 | - 230.60 |
| Total depreciation | -36.95 | -36.95 | -36.95 | - 103.39 | -67.30 |
| EBIT | 68.05 | 366.96 | 39.40 | 338.19 | 290.15 |
| Other financial income | 8.49 | 3.79 | 5.07 | 1.82 | |
| Other financial expenses | -0.82 | -10.70 | -26.99 | -0.17 | -1.08 |
| Pre-tax profit | 75.71 | 360.05 | 12.41 | 343.08 | 290.90 |
| Income taxes | -17.44 | -82.74 | -4.21 | -77.77 | -67.94 |
| Net earnings | 58.27 | 277.31 | 8.20 | 265.31 | 222.95 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 244.90 | 207.96 | 171.01 | 239.84 | 487.33 |
| Tangible assets total | 244.90 | 207.96 | 171.01 | 239.84 | 487.33 |
| Investments total | 4.00 | 4.00 | |||
| Long term receivables total | |||||
| Finished products/goods | 190.40 | 347.80 | 377.53 | 256.87 | 196.86 |
| Inventories total | 190.40 | 347.80 | 377.53 | 256.87 | 196.86 |
| Current trade debtors | 15.91 | 222.20 | 303.36 | 355.85 | 392.41 |
| Prepayments and accrued income | 272.66 | 485.37 | 485.37 | 485.37 | 272.66 |
| Current other receivables | 98.79 | 321.02 | 336.79 | 92.69 | 76.28 |
| Short term receivables total | 387.36 | 1 028.60 | 1 125.52 | 933.91 | 741.35 |
| Cash and bank deposits | 201.21 | 106.77 | 154.51 | 370.86 | 298.40 |
| Cash and cash equivalents | 201.21 | 106.77 | 154.51 | 370.86 | 298.40 |
| Balance sheet total (assets) | 1 023.86 | 1 691.13 | 1 828.57 | 1 805.48 | 1 727.95 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 145.84 | 204.11 | 481.43 | 489.62 | 754.93 |
| Profit of the financial year | 58.27 | 277.31 | 8.20 | 265.31 | 222.95 |
| Shareholders equity total | 254.11 | 531.43 | 539.62 | 804.93 | 1 027.89 |
| Provisions | 31.20 | 28.74 | 24.86 | 56.84 | 58.33 |
| Non-current liabilities total | |||||
| Current trade creditors | 21.93 | 3.84 | 91.29 | 143.50 | 102.66 |
| Current owed to participating | 622.92 | 630.61 | 657.39 | 733.64 | 463.51 |
| Short-term deferred tax liabilities | 17.48 | 85.20 | 4.09 | 46.87 | 50.46 |
| Other non-interest bearing current liabilities | 76.23 | 411.31 | 511.32 | 19.70 | 25.10 |
| Current liabilities total | 738.55 | 1 130.96 | 1 264.08 | 943.71 | 641.73 |
| Balance sheet total (liabilities) | 1 023.86 | 1 691.13 | 1 828.57 | 1 805.48 | 1 727.95 |
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.