M.O.S. Nature ApS
CVR number: 25577574
Rotvigvej 6, Skovlund 6823 Ansager
tel: 75292726
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 461.00 | 3 580.00 | 3 597.72 | 6 065.41 | 6 043.42 |
| Employee benefit expenses | -1 859.00 | -2 926.00 | -3 032.75 | -4 598.27 | -6 367.47 |
| Other operating expenses | -92.00 | - 185.00 | - 294.25 | - 819.96 | - 907.67 |
| Total depreciation | -51.00 | -95.00 | -57.23 | - 116.55 | - 147.31 |
| Reduction in value of non-current assets | 359.00 | 1 108.00 | |||
| EBIT | 1 818.00 | 1 482.00 | 213.48 | 530.63 | -1 379.04 |
| Other financial income | 18.00 | 3.41 | 0.05 | 58.92 | |
| Other financial expenses | -9.00 | -33.00 | -43.66 | -43.41 | -36.48 |
| Income from other inv. held as non-curr. assets | 19.00 | 1.00 | |||
| Pre-tax profit | 1 828.00 | 1 468.00 | 173.24 | 487.26 | -1 356.59 |
| Income taxes | - 699.00 | - 346.00 | -44.07 | - 116.02 | 302.17 |
| Net earnings | 1 129.00 | 1 122.00 | 129.17 | 371.24 | -1 054.42 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 486.00 | 1 502.00 | 2 203.09 | 2 352.04 | 3 195.45 |
| Machinery and equipment | 167.00 | 692.00 | 672.47 | 702.88 | 1 154.89 |
| Tangible assets total | 1 653.00 | 2 194.00 | 2 875.56 | 3 054.92 | 4 350.34 |
| Holdings in group member companies | 1.00 | ||||
| Participating interests | 0.86 | 0.86 | 0.86 | ||
| Other receivables | 330.94 | 381.03 | 347.09 | ||
| Investments total | 1.00 | 331.80 | 381.88 | 347.95 | |
| Non-current loans receivable | 2.00 | 2.00 | 6.87 | 12.78 | 16.34 |
| Non-current other receivables | 265.00 | 265.00 | |||
| Long term receivables total | 267.00 | 267.00 | 6.87 | 12.78 | 16.34 |
| Raw materials and consumables | 3 053.00 | 4 161.00 | 3 916.10 | 2 873.72 | 1 338.29 |
| Inventories total | 3 053.00 | 4 161.00 | 3 916.10 | 2 873.72 | 1 338.29 |
| Current trade debtors | 1 295.00 | 1 629.00 | 988.97 | 1 936.94 | 2 085.10 |
| Current amounts owed by group member comp. | 295.00 | ||||
| Prepayments and accrued income | 86.77 | ||||
| Current other receivables | 37.00 | 123.00 | 33.69 | 131.45 | 150.52 |
| Short term receivables total | 1 627.00 | 1 752.00 | 1 022.66 | 2 068.39 | 2 322.39 |
| Other current investments | 242.00 | 3.00 | 3.96 | 2.94 | 2.45 |
| Cash and bank deposits | 1 038.00 | 1 064.00 | 1 065.50 | 1 462.13 | 438.75 |
| Cash and cash equivalents | 1 280.00 | 1 067.00 | 1 069.46 | 1 465.06 | 441.20 |
| Balance sheet total (assets) | 7 880.00 | 9 442.00 | 9 222.45 | 9 856.75 | 8 816.50 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 |
| Retained earnings | 1 206.00 | 2 334.00 | 3 456.10 | 3 585.26 | 3 956.50 |
| Profit of the financial year | 1 129.00 | 1 122.00 | 129.17 | 371.24 | -1 054.42 |
| Shareholders equity total | 2 465.00 | 3 586.00 | 3 715.26 | 4 086.50 | 3 032.08 |
| Provisions | 554.00 | 832.00 | 790.00 | 587.00 | 257.97 |
| Non-current loans from credit institutions | 649.00 | 647.00 | 647.47 | 646.42 | 647.42 |
| Non-current other liabilities | 15.00 | 15.00 | 15.00 | 15.00 | |
| Non-current deferred tax liabilities | 85.42 | 319.01 | |||
| Non-current liabilities total | 649.00 | 662.00 | 747.88 | 980.43 | 662.42 |
| Current loans from credit institutions | 2.00 | 2.00 | 1.00 | 87.07 | 318.01 |
| Current trade creditors | 1 152.00 | 555.00 | 401.40 | 588.16 | 943.56 |
| Current owed to participating | 25.00 | 0.37 | 50.37 | ||
| Current owed to group member | 2 606.00 | 3 312.00 | 3 124.25 | 2 952.28 | 3 027.98 |
| Short-term deferred tax liabilities | 145.00 | 68.00 | 26.87 | ||
| Other non-interest bearing current liabilities | 282.00 | 417.00 | 442.66 | 574.93 | 497.24 |
| Accruals and deferred income | 8.00 | ||||
| Current liabilities total | 4 212.00 | 4 362.00 | 3 969.30 | 4 202.82 | 4 864.04 |
| Balance sheet total (liabilities) | 7 880.00 | 9 442.00 | 9 222.45 | 9 856.75 | 8 816.50 |
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.