MULTI-WING INTERNATIONAL A/S — Credit Rating and Financial Key Figures
CVR number: 11959598
Staktoften 16, Trørød 2950 Vedbæk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 255 803.00 | 287 749.00 | |||
| Manufacturing for enterprise's own use | -9 321.00 | -29 814.00 | |||
| Other operating income | 14 030.00 | 20 030.00 | |||
| Purchases during the financial year | - 145 743.00 | - 159 042.00 | |||
| External services | -82 163.00 | - 117 573.00 | |||
| Gross profit | 41 685.00 | 67 913.00 | 11 658.00 | 51 248.00 | 60 978.00 |
| Employee benefit expenses | -42 731.00 | -37 023.00 | |||
| Total depreciation | -9 468.00 | -19 526.00 | |||
| EBIT | 18 972.00 | 42 287.00 | -22 649.00 | - 951.00 | 4 429.00 |
| Other financial income | 528.00 | 351.00 | |||
| Other financial expenses | -3 829.00 | -12 978.00 | |||
| Pre-tax profit | 14 637.00 | 32 372.00 | -19 194.00 | -4 252.00 | -8 198.00 |
| Income taxes | 7 542.00 | 2 113.00 | |||
| Net earnings | 14 637.00 | 32 372.00 | -19 194.00 | 3 290.00 | -6 085.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Development expenditure | 60 929.00 | 78 170.00 | |||
| Intangible assets total | 60 929.00 | 78 170.00 | |||
| Buildings | 1 894.00 | 2 128.00 | |||
| Machinery and equipment | 20 680.00 | 20 580.00 | |||
| Tangible assets total | 22 574.00 | 22 708.00 | |||
| Investments total | 113 396.00 | 113 356.00 | 152 969.00 | 91.00 | 89.00 |
| Long term receivables total | |||||
| Semifinished products | 696.00 | 919.00 | |||
| Raw materials and consumables | 1 757.00 | 2 807.00 | |||
| Finished products/goods | 17 560.00 | 14 246.00 | |||
| Advance payments | 676.00 | 3 451.00 | |||
| Inventories total | 20 689.00 | 21 423.00 | |||
| Current trade debtors | 2 466.00 | 3 300.00 | |||
| Current amounts owed by group member comp. | 44 067.00 | 70 307.00 | |||
| Prepayments and accrued income | 15 814.00 | 20 813.00 | |||
| Current other receivables | 4 363.00 | 3 920.00 | |||
| Current deferred tax assets | 13 250.00 | 5 089.00 | |||
| Short term receivables total | 79 960.00 | 103 429.00 | |||
| Other current investments | 11.00 | 11.00 | |||
| Cash and bank deposits | 13 397.00 | 8 829.00 | |||
| Cash and cash equivalents | 13 408.00 | 8 840.00 | |||
| Balance sheet total (assets) | 113 396.00 | 113 356.00 | 152 969.00 | 197 651.00 | 234 659.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 27 574.00 | 44 946.00 | 9 752.00 | 500.00 | 502.00 |
| Other reserves | 47 548.00 | 60 973.00 | |||
| Retained earnings | -14 637.00 | -32 372.00 | 19 194.00 | -31 319.00 | -41 455.00 |
| Profit of the financial year | 14 637.00 | 32 372.00 | -19 194.00 | 3 290.00 | -6 085.00 |
| Shareholders equity total | 27 574.00 | 44 946.00 | 9 752.00 | 20 019.00 | 13 935.00 |
| Provisions | 13 808.00 | 17 162.00 | |||
| Non-current deferred tax liabilities | 2 158.00 | 2 166.00 | |||
| Non-current liabilities total | 2 158.00 | 2 166.00 | |||
| Current trade creditors | 24 129.00 | 54 750.00 | |||
| Current owed to group member | 112 273.00 | 138 938.00 | |||
| Short-term deferred tax liabilities | 149.00 | ||||
| Other non-interest bearing current liabilities | 25 115.00 | 7 708.00 | |||
| Current liabilities total | 161 666.00 | 201 396.00 | |||
| Balance sheet total (liabilities) | 27 574.00 | 44 946.00 | 9 752.00 | 197 651.00 | 234 659.00 |
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.