MELONIA ApS — Credit Rating and Financial Key Figures
CVR number: 39413833
Flintemarken 16, 7190 Billund
merete.laursen@mlc.design
tel: 20369125
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 950.00 | 1 682.00 | 1 840.00 | 1 131.00 | 700.56 |
| Employee benefit expenses | - 628.00 | - 522.00 | - 715.00 | - 626.00 | - 729.35 |
| EBIT | 322.00 | 1 160.00 | 1 125.00 | 505.00 | -28.79 |
| Other financial income | 3.37 | ||||
| Other financial expenses | -8.00 | -9.00 | -6.00 | -2.00 | -11.02 |
| Pre-tax profit | 314.00 | 1 151.00 | 1 119.00 | 503.00 | -36.44 |
| Income taxes | -69.00 | - 253.00 | - 247.00 | - 111.00 | 8.00 |
| Net earnings | 245.00 | 898.00 | 872.00 | 392.00 | -28.44 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 294.00 | 568.00 | 856.00 | 330.00 | 337.31 |
| Current amounts owed by group member comp. | 5.00 | 27.00 | 1 042.00 | ||
| Prepayments and accrued income | 10.00 | 11.00 | 9.00 | 6.00 | 6.26 |
| Current deferred tax assets | 7.00 | ||||
| Short term receivables total | 309.00 | 606.00 | 1 907.00 | 336.00 | 350.56 |
| Cash and bank deposits | 996.00 | 1 634.00 | 286.00 | 1 226.00 | 1 196.87 |
| Cash and cash equivalents | 996.00 | 1 634.00 | 286.00 | 1 226.00 | 1 196.87 |
| Balance sheet total (assets) | 1 305.00 | 2 240.00 | 2 193.00 | 1 562.00 | 1 547.43 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 240.00 | 850.00 | 850.00 | 400.00 | |
| Retained earnings | 416.00 | - 189.00 | - 141.00 | 330.00 | 722.38 |
| Profit of the financial year | 245.00 | 898.00 | 872.00 | 392.00 | -28.44 |
| Shareholders equity total | 951.00 | 1 609.00 | 1 631.00 | 1 172.00 | 743.93 |
| Provisions | 2.00 | 2.00 | 1.00 | ||
| Non-current deferred tax liabilities | 75.00 | 251.00 | 247.00 | 112.00 | |
| Non-current liabilities total | 75.00 | 251.00 | 247.00 | 112.00 | |
| Current trade creditors | 18.00 | 18.00 | 18.00 | 18.00 | 18.00 |
| Current owed to participating | 101.00 | 104.00 | 55.00 | 57.00 | 56.26 |
| Current owed to group member | 55.00 | 576.65 | |||
| Other non-interest bearing current liabilities | 160.00 | 256.00 | 240.00 | 147.00 | 152.59 |
| Current liabilities total | 279.00 | 378.00 | 313.00 | 277.00 | 803.50 |
| Balance sheet total (liabilities) | 1 305.00 | 2 240.00 | 2 193.00 | 1 562.00 | 1 547.43 |
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.