Madsens Fjedre & Metalvarefabrik ApS — Credit Rating and Financial Key Figures
CVR number: 42312193
Midtager 26 A, 2605 Brøndby
mwmadsen@outlook.com
tel: 40219019
www.madsensfjedre.dk
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 2 281.07 | 2 509.14 | 2 869.49 |
| Wages and salaries | - 565.70 | - 585.41 | - 704.23 |
| Social security expenses | -7.98 | -2.72 | -12.11 |
| Total depreciation | - 427.40 | - 456.33 | - 468.13 |
| EBIT | 1 279.99 | 1 464.68 | 1 685.02 |
| Other financial income | 6.17 | 12.22 | |
| Other financial expenses | -12.98 | -41.31 | -5.41 |
| Pre-tax profit | 1 267.01 | 1 429.54 | 1 691.83 |
| Income taxes | - 279.56 | - 305.13 | - 371.64 |
| Net earnings | 987.44 | 1 124.41 | 1 320.19 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 1 709.60 | 1 282.20 | 854.80 |
| Intangible assets total | 1 709.60 | 1 282.20 | 854.80 |
| Buildings | 260.36 | 308.11 | |
| Tangible assets total | 260.36 | 308.11 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 283.57 | 239.11 | 765.81 |
| Current amounts owed by group member comp. | 205.00 | 211.66 | 215.18 |
| Short term receivables total | 488.57 | 450.77 | 980.99 |
| Cash and bank deposits | 2 178.54 | 2 111.66 | 1 925.59 |
| Cash and cash equivalents | 2 178.54 | 2 111.66 | 1 925.59 |
| Balance sheet total (assets) | 4 376.71 | 4 105.00 | 4 069.49 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 1 250.00 | 1 250.00 | 1 500.00 |
| Other reserves | 1 667.00 | 1 667.00 | 1 667.00 |
| Retained earnings | - 402.91 | - 665.46 | -1 043.01 |
| Profit of the financial year | 987.44 | 1 124.41 | 1 320.19 |
| Shareholders equity total | 3 541.54 | 3 415.94 | 3 484.18 |
| Provisions | 376.11 | 282.08 | 188.06 |
| Non-current deferred tax liabilities | 373.45 | ||
| Non-current liabilities total | 373.45 | ||
| Current trade creditors | 10.00 | ||
| Current owed to participating | 2.66 | ||
| Short-term deferred tax liabilities | 399.16 | 276.06 | |
| Other non-interest bearing current liabilities | 85.61 | 7.82 | 108.52 |
| Current liabilities total | 85.61 | 406.97 | 397.25 |
| Balance sheet total (liabilities) | 4 376.71 | 4 105.00 | 4 069.49 |
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.