Made by Majken Andersen ApS

CVR number: 37569674

Falkoner Alle 60, 2000 Frederiksberg

majhart2008@gmail.com

tel: 24664279

Free credit report

Income statement (kDKK)

	2016	2017	2018
Fiscal period length	12	12	12
Net sales
Gross profit	310.21	406.65	324.84
Employee benefit expenses	- 340.83	- 334.92	- 334.61
Total depreciation	-37.14	-37.14	-37.14
EBIT	-67.77	34.60	-46.92
Other financial expenses	-5.36	-2.68	-2.67
Pre-tax profit	-73.12	31.92	-49.59
Income taxes		7.96	8.20
Net earnings	-73.12	39.88	-41.39

Assets (kDKK)

	2016	2017	2018
Goodwill	222.86	185.71	148.57
Intangible assets total	222.86	185.71	148.57
Tangible assets total
Investments total
Long term receivables total
Inventories total
Current trade debtors	27.75	57.16	55.86
Prepayments and accrued income	35.55	35.21	35.21
Short term receivables total	63.30	92.37	91.07
Cash and bank deposits		17.01	7.51
Cash and cash equivalents		17.01	7.51
Balance sheet total (assets)	286.16	295.09	247.15

Equity and liabilities (kDKK)

	2016	2017	2018
Share capital	50.00	50.00	50.00
Share premium account	162.23	162.23	162.23
Retained earnings		-73.12	-33.24
Profit of the financial year	-73.12	39.88	-41.39
Shareholders equity total	139.11	178.98	137.59
Provisions	57.20	40.86	32.69
Non-current liabilities total
Current loans from credit institutions	75.05	30.43	13.78
Current trade creditors	6.00	3.00	5.97
Other non-interest bearing current liabilities	8.81	41.82	57.13
Current liabilities total	89.85	75.25	76.87
Balance sheet total (liabilities)	286.16	295.09	247.15

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

Bankruptcy risk visualization example

... and more!

No registration needed.