Marketingcapacity.dk ApS — Credit Rating and Financial Key Figures
CVR number: 38046837
Lottenborgvej 24, 2800 Kongens Lyngby
carsten@marketingcapacity.dk
tel: 29930790
www.marketingcapacity.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 3 984.73 | 3 968.36 | 13 003.05 | 12 439.01 | |
| Purchases during the financial year | -9 415.65 | -8 596.37 | |||
| Costs of manufacturing | -47.71 | -27.08 | |||
| External services | -3 053.44 | -2 947.72 | - 682.58 | -1 185.09 | |
| Gross profit | 841.44 | 848.48 | 1 928.44 | 2 904.82 | 2 657.54 |
| Costs of management | -42.15 | - 145.08 | |||
| Wages and salaries | - 300.26 | ||||
| Social security expenses | -1.59 | -1.42 | |||
| Employee benefit expenses | - 482.94 | -1 028.18 | -1 327.20 | ||
| Other operating expenses | - 160.53 | -67.51 | - 269.22 | ||
| EBIT | 679.31 | 479.28 | 1 176.29 | 1 876.63 | 1 330.35 |
| Other financial income | 2.00 | 1.72 | |||
| Other financial expenses | -6.24 | -17.67 | -22.78 | -40.96 | -24.97 |
| Pre-tax profit | 673.07 | 461.61 | 1 153.51 | 1 837.67 | 1 307.09 |
| Income taxes | - 148.06 | - 103.14 | - 254.17 | - 409.71 | - 312.05 |
| Net earnings | 525.01 | 358.48 | 899.34 | 1 427.96 | 995.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 6.50 | 24.00 | |||
| Investments total | 6.50 | 24.00 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 338.17 | 695.76 | 1 476.91 | 2 154.01 | 2 235.07 |
| Current amounts owed by group member comp. | 15.08 | ||||
| Prepayments and accrued income | 12.09 | ||||
| Current other receivables | 6.50 | ||||
| Short term receivables total | 338.17 | 702.26 | 1 476.91 | 2 166.09 | 2 250.16 |
| Cash and bank deposits | 1 290.48 | 1 527.75 | 2 213.90 | 3 397.31 | 3 651.15 |
| Cash and cash equivalents | 1 290.48 | 1 527.75 | 2 213.90 | 3 397.31 | 3 651.15 |
| Balance sheet total (assets) | 1 628.65 | 2 230.01 | 3 697.31 | 5 587.41 | 5 901.31 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Shares repurchased | 1 500.00 | 1 500.00 | |||
| Retained earnings | 321.68 | 846.70 | 1 205.18 | 604.52 | 532.48 |
| Profit of the financial year | 525.01 | 358.48 | 899.34 | 1 427.96 | 995.04 |
| Shareholders equity total | 921.70 | 1 280.17 | 2 179.51 | 3 607.48 | 3 102.53 |
| Non-current liabilities total | |||||
| Current trade creditors | 254.45 | 341.00 | 704.83 | 779.03 | 1 153.30 |
| Current owed to participating | 346.90 | 1.65 | 1.65 | ||
| Current owed to group member | 93.09 | 248.39 | 620.92 | 1 069.63 | |
| Short-term deferred tax liabilities | 148.06 | 103.14 | 254.17 | 409.71 | 293.35 |
| Other non-interest bearing current liabilities | 211.35 | 257.32 | 211.90 | 168.61 | 280.86 |
| Current liabilities total | 706.95 | 949.84 | 1 517.79 | 1 979.92 | 2 798.79 |
| Balance sheet total (liabilities) | 1 628.65 | 2 230.01 | 3 697.31 | 5 587.41 | 5 901.31 |
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.