MAKESYOULOCAL A/S — Credit Rating and Financial Key Figures
CVR number: 32344402
Østbanegade 123, 2100 København Ø
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 644.68 | 20 706.40 | 27 311.65 | 33 614.18 | 23 152.60 |
| Employee benefit expenses | -13 224.56 | -19 061.81 | -24 006.82 | -32 441.28 | -25 272.99 |
| Total depreciation | - 282.80 | - 295.99 | - 406.37 | - 797.38 | - 973.51 |
| EBIT | 1 137.32 | 1 348.60 | 2 898.46 | 375.52 | -3 093.91 |
| Other financial income | 97.96 | 74.09 | 228.45 | 60.16 | 178.91 |
| Other financial expenses | -72.80 | -65.32 | -63.75 | - 152.72 | - 299.66 |
| Pre-tax profit | 1 162.49 | 1 357.37 | 3 063.16 | 282.95 | -3 214.66 |
| Income taxes | 609.01 | ||||
| Net earnings | 1 162.49 | 1 357.37 | 3 063.16 | 282.95 | -2 605.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 299.94 | 224.96 | 149.97 | 452.00 | 418.77 |
| Goodwill | 990.00 | ||||
| Intangible assets total | 299.94 | 224.96 | 149.97 | 452.00 | 1 408.77 |
| Buildings | 45.86 | 109.72 | 103.53 | 178.83 | 104.73 |
| Machinery and equipment | 269.42 | 260.75 | 1 030.40 | 853.10 | 485.37 |
| Tangible assets total | 315.28 | 370.48 | 1 133.93 | 1 031.93 | 590.10 |
| Investments total | 135.45 | 238.55 | 1 184.06 | 823.70 | 881.15 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 965.84 | 3 563.17 | 5 302.38 | 5 691.05 | 3 997.74 |
| Current amounts owed by group member comp. | 873.26 | ||||
| Prepayments and accrued income | 65.52 | 74.83 | 300.21 | 363.77 | 253.20 |
| Current other receivables | 22.36 | 46.08 | 623.03 | 434.91 | 36.43 |
| Current deferred tax assets | 609.01 | ||||
| Short term receivables total | 3 053.72 | 3 684.08 | 6 225.62 | 6 489.73 | 5 769.63 |
| Cash and bank deposits | 545.12 | 2 821.39 | 581.39 | 456.31 | 590.51 |
| Cash and cash equivalents | 545.12 | 2 821.39 | 581.39 | 456.31 | 590.51 |
| Balance sheet total (assets) | 4 349.51 | 7 339.45 | 9 274.98 | 9 253.67 | 9 240.16 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 510.00 | 510.00 | 510.00 | 510.00 | 510.00 |
| Shares repurchased | 1 400.00 | 2 500.00 | |||
| Other reserves | 175.47 | 116.98 | 58.49 | 326.64 | |
| Retained earnings | 3.63 | - 809.35 | -1 893.48 | 2 478.17 | 3 592.97 |
| Profit of the financial year | 1 162.49 | 1 357.37 | 3 063.16 | 282.95 | -2 605.64 |
| Shareholders equity total | 1 676.12 | 2 633.49 | 4 296.66 | 3 329.61 | 1 823.97 |
| Non-current other liabilities | 302.20 | 872.53 | 872.53 | ||
| Non-current deferred tax liabilities | 624.62 | 624.62 | |||
| Non-current liabilities total | 302.20 | 872.53 | 872.53 | 624.62 | 624.62 |
| Current loans from credit institutions | 212.82 | 499.27 | 1 823.44 | ||
| Current trade creditors | 44.91 | 245.37 | 523.24 | 638.74 | 945.49 |
| Current owed to participating | 0.49 | 7.62 | 8.00 | 6.67 | |
| Current owed to group member | 401.59 | ||||
| Other non-interest bearing current liabilities | 2 113.45 | 3 587.56 | 3 574.93 | 4 153.43 | 3 614.39 |
| Current liabilities total | 2 371.18 | 3 833.43 | 4 105.79 | 5 299.44 | 6 791.58 |
| Balance sheet total (liabilities) | 4 349.51 | 7 339.45 | 9 274.98 | 9 253.67 | 9 240.16 |
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.