MK 2020 ApS
CVR number: 40163174
Landlyststien 12, 2635 Ishøj
Mulles_@hotmail.com
tel: 26813131
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 55.54 | 452.26 | 640.19 | 534.44 |
| Employee benefit expenses | -76.79 | - 364.74 | - 581.40 | - 554.26 |
| Total depreciation | -12.50 | -12.50 | -12.50 | -3.50 |
| EBIT | -33.75 | 75.02 | 46.29 | -16.32 |
| Other financial expenses | -0.10 | -0.62 | -0.15 | -0.01 |
| Pre-tax profit | -33.84 | 74.40 | 46.14 | -16.32 |
| Income taxes | -9.75 | -10.17 | 3.59 | |
| Net earnings | -33.84 | 64.65 | 35.96 | -12.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 37.50 | 25.00 | 12.50 | ||
| Tangible assets total | 37.50 | 25.00 | 12.50 | ||
| Other receivables | -0.00 | 6.00 | 33.00 | 33.00 | 130.00 |
| Investments total | -0.00 | 6.00 | 33.00 | 33.00 | 130.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 70.66 | 58.21 | |||
| Current other receivables | 0.00 | 6.68 | |||
| Current deferred tax assets | 0.84 | ||||
| Short term receivables total | 0.00 | 70.66 | 65.73 | ||
| Cash and bank deposits | 0.00 | 7.03 | 71.56 | 63.25 | 16.00 |
| Cash and cash equivalents | 0.00 | 7.03 | 71.56 | 63.25 | 16.00 |
| Balance sheet total (assets) | 0.00 | 50.53 | 129.56 | 179.41 | 211.73 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | -33.84 | 30.81 | 66.77 | ||
| Profit of the financial year | -33.84 | 64.65 | 35.96 | -12.73 | |
| Shareholders equity total | 0.00 | 6.16 | 70.81 | 106.77 | 94.04 |
| Provisions | 2.75 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 1.13 | ||||
| Current owed to participating | 14.25 | 8.06 | 43.61 | 46.60 | |
| Short-term deferred tax liabilities | 9.75 | ||||
| Other non-interest bearing current liabilities | 30.13 | 40.95 | 25.14 | 71.09 | |
| Current liabilities total | 44.38 | 58.76 | 69.89 | 117.69 | |
| Balance sheet total (liabilities) | 0.00 | 50.53 | 129.56 | 179.41 | 211.73 |
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.