MASS INVENTIONS IVS
CVR number: 35892133
Sønder Boulevard 113, 1720 København V
ss@massinventions.com
tel: 61278603
massinventions.com
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -13.49 | 9.91 | -8.21 | 2.67 | 28.33 |
| EBIT | -13.49 | 9.91 | -8.21 | 2.67 | 28.33 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -8.46 | -0.99 | -0.14 | ||
| Net income from associates (fin.) | - 107.94 | 94.23 | |||
| Pre-tax profit | -21.95 | 8.92 | -8.34 | - 105.28 | 122.59 |
| Income taxes | 2.97 | -2.18 | -0.79 | -4.18 | |
| Net earnings | -18.98 | 6.74 | -9.13 | - 105.28 | 118.41 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 0.10 | 45.40 | 0.10 | ||
| Other receivables | -0.00 | ||||
| Investments total | 0.10 | 45.40 | 0.10 | -0.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 32.34 | 100.34 | 66.89 | ||
| Current other receivables | 33.01 | ||||
| Current deferred tax assets | 2.97 | 0.79 | |||
| Short term receivables total | 2.97 | 33.13 | 100.34 | 99.91 | |
| Cash and bank deposits | 17.61 | 27.20 | 16.87 | 2.91 | 25.58 |
| Cash and cash equivalents | 17.61 | 27.20 | 16.87 | 2.91 | 25.58 |
| Balance sheet total (assets) | 20.68 | 105.73 | 117.30 | 2.91 | 125.49 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Retained earnings | 7.79 | -11.19 | -4.45 | -13.58 | - 118.86 |
| Profit of the financial year | -18.98 | 6.74 | -9.13 | - 105.28 | 118.41 |
| Shareholders equity total | -11.09 | -4.35 | -13.48 | - 118.76 | -0.35 |
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 6.25 | 6.25 |
| Current owed to participating | 115.40 | 115.40 | |||
| Short-term deferred tax liabilities | 4.18 | ||||
| Other non-interest bearing current liabilities | 21.77 | 100.08 | 120.78 | ||
| Current liabilities total | 31.77 | 110.08 | 130.78 | 121.66 | 125.84 |
| Balance sheet total (liabilities) | 20.68 | 105.73 | 117.30 | 2.90 | 125.49 |
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.