Maes Consulting ApS — Credit Rating and Financial Key Figures
CVR number: 40633596
Kastaniegårdsvej 36, Ejby 4623 Lille Skensved
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 814.27 | 1 084.14 | 1 320.17 | 590.20 | 1 373.51 |
| Employee benefit expenses | - 632.12 | - 746.81 | - 353.00 | - 398.68 | -1 075.21 |
| Total depreciation | -20.83 | -25.00 | -25.00 | -25.00 | -45.66 |
| EBIT | 161.32 | 312.33 | 942.17 | 166.53 | 252.64 |
| Other financial income | 0.09 | 0.01 | 11.85 | ||
| Other financial expenses | -19.41 | -23.91 | -33.25 | -23.34 | -34.48 |
| Pre-tax profit | 141.91 | 288.50 | 908.93 | 155.03 | 218.16 |
| Income taxes | -31.52 | -65.93 | - 204.85 | -33.23 | -39.71 |
| Net earnings | 110.39 | 222.57 | 704.08 | 121.80 | 178.45 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 229.17 | 204.17 | 179.17 | 154.17 | 354.68 |
| Tangible assets total | 229.17 | 204.17 | 179.17 | 154.17 | 354.68 |
| Investments total | |||||
| Non-current loans receivable | 750.00 | 750.00 | 750.00 | ||
| Long term receivables total | 750.00 | 750.00 | 750.00 | ||
| Inventories total | |||||
| Current trade debtors | 91.81 | 23.81 | 163.63 | 0.00 | |
| Current deferred tax assets | 97.09 | 88.12 | |||
| Short term receivables total | 91.81 | 120.89 | 251.75 | 0.00 | |
| Cash and bank deposits | 357.09 | 401.18 | 371.39 | 319.34 | 446.29 |
| Cash and cash equivalents | 357.09 | 401.18 | 371.39 | 319.34 | 446.29 |
| Balance sheet total (assets) | 678.07 | 726.25 | 1 552.31 | 1 223.50 | 1 550.97 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 110.00 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | - 110.00 | - 112.61 | -4.44 | 581.84 | 581.64 |
| Profit of the financial year | 110.39 | 222.57 | 704.08 | 121.80 | 178.45 |
| Shareholders equity total | 150.39 | 262.96 | 854.04 | 861.44 | 922.09 |
| Provisions | 9.17 | 13.98 | 16.21 | 16.51 | 16.51 |
| Non-current owed to group member | 250.00 | 270.00 | |||
| Non-current other liabilities | 23.40 | 250.00 | 250.00 | ||
| Non-current liabilities total | 23.40 | 250.00 | 250.00 | 250.00 | 270.00 |
| Current trade creditors | 11.45 | 10.35 | 10.35 | ||
| Current owed to participating | 250.00 | 17.16 | 63.17 | 18.84 | |
| Short-term deferred tax liabilities | 206.11 | 18.28 | 30.64 | ||
| Other non-interest bearing current liabilities | 245.11 | 182.15 | 151.32 | 66.92 | 282.54 |
| Current liabilities total | 495.11 | 199.30 | 432.05 | 95.55 | 342.37 |
| Balance sheet total (liabilities) | 678.07 | 726.25 | 1 552.31 | 1 223.50 | 1 550.97 |
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.