My Stack ApS — Credit Rating and Financial Key Figures
CVR number: 38603213
Gl. Hobrovej 151, 8920 Randers NV
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 117.51 | 161.35 | 261.72 | 148.31 | 61.79 |
| Employee benefit expenses | -90.95 | -89.74 | - 125.38 | -36.44 | - 130.22 |
| Total depreciation | -4.95 | ||||
| EBIT | 26.56 | 71.61 | 136.34 | 111.87 | -73.39 |
| Other financial income | 0.34 | ||||
| Other financial expenses | -0.88 | -1.91 | -2.99 | -1.68 | -0.36 |
| Pre-tax profit | 25.68 | 69.70 | 133.35 | 110.52 | -73.75 |
| Income taxes | -10.02 | -15.55 | -29.66 | -25.23 | -1.11 |
| Net earnings | 15.65 | 54.14 | 103.69 | 85.29 | -74.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 40.05 | ||||
| Tangible assets total | 40.05 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 193.07 | 180.30 | 247.23 | 255.78 | 103.84 |
| Inventories total | 193.07 | 180.30 | 247.23 | 255.78 | 103.84 |
| Current trade debtors | 24.88 | 15.27 | 5.18 | 2.77 | 79.68 |
| Current amounts owed by group member comp. | 7.16 | 117.39 | 126.67 | 103.04 | 103.04 |
| Current other receivables | 16.32 | 11.25 | 30.97 | 17.52 | |
| Short term receivables total | 48.36 | 143.91 | 162.82 | 123.33 | 182.72 |
| Cash and bank deposits | 216.18 | 372.05 | 302.29 | 100.47 | 154.18 |
| Cash and cash equivalents | 216.18 | 372.05 | 302.29 | 100.47 | 154.18 |
| Balance sheet total (assets) | 457.61 | 696.25 | 712.34 | 479.57 | 480.80 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 312.96 | 328.62 | 182.76 | 286.46 | 371.75 |
| Profit of the financial year | 15.65 | 54.14 | 103.69 | 85.29 | -74.86 |
| Shareholders equity total | 378.62 | 432.76 | 536.45 | 421.75 | 346.89 |
| Provisions | 3.58 | 2.48 | 1.38 | 0.28 | 1.39 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.00 | 154.76 | 122.07 | 8.52 | 96.08 |
| Short-term deferred tax liabilities | 6.45 | 16.65 | 30.76 | 26.33 | |
| Other non-interest bearing current liabilities | 44.97 | 89.61 | 21.68 | 22.70 | 36.44 |
| Current liabilities total | 75.42 | 261.02 | 174.51 | 57.55 | 132.52 |
| Balance sheet total (liabilities) | 457.61 | 696.25 | 712.34 | 479.57 | 480.80 |
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.