MX Rammer ApS
CVR number: 39818663
Kongebrovej 43, 5500 Middelfart
mxrammer@gmail.com
tel: 28564179
www.mxrammer.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 330.16 | ||||
| External services | - 209.23 | ||||
| Gross profit | 120.93 | 290.82 | 192.76 | 313.07 | 639.55 |
| Wages and salaries | -82.73 | ||||
| Social security expenses | -0.76 | ||||
| Employee benefit expenses | - 231.25 | - 262.78 | - 322.44 | - 366.66 | |
| EBIT | 37.45 | 59.58 | -70.03 | -9.37 | 272.89 |
| Other financial income | 0.06 | ||||
| Other financial expenses | -0.03 | -0.86 | -1.36 | -1.83 | -0.51 |
| Pre-tax profit | 37.41 | 58.72 | -71.39 | -11.20 | 272.44 |
| Income taxes | -8.23 | -13.91 | -44.29 | ||
| Net earnings | 29.19 | 44.80 | -71.39 | -11.20 | 228.16 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 28.03 | 57.24 | 68.06 | 48.72 | 67.90 |
| Inventories total | 28.03 | 57.24 | 68.06 | 48.72 | 67.90 |
| Current trade debtors | 3.21 | 3.13 | 22.97 | 9.51 | 9.07 |
| Prepayments and accrued income | 3.54 | 1.86 | 4.80 | 5.65 | |
| Current deferred tax assets | 4.00 | 4.00 | |||
| Short term receivables total | 3.21 | 6.67 | 28.83 | 18.31 | 14.72 |
| Cash and bank deposits | 82.00 | 169.03 | 69.20 | 81.43 | 368.00 |
| Cash and cash equivalents | 82.00 | 169.03 | 69.20 | 81.43 | 368.00 |
| Balance sheet total (assets) | 113.24 | 232.93 | 166.09 | 148.45 | 450.62 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 20.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 29.18 | 103.19 | 31.81 | 20.61 | |
| Profit of the financial year | 29.19 | 44.80 | -71.39 | -11.20 | 228.16 |
| Shareholders equity total | 49.19 | 113.99 | 71.81 | 60.61 | 288.77 |
| Non-current deferred tax liabilities | 8.23 | 13.53 | |||
| Non-current liabilities total | 8.23 | 13.53 | |||
| Current trade creditors | 17.19 | 11.32 | 22.79 | 13.06 | |
| Current owed to participating | 22.01 | 4.43 | 12.67 | 13.17 | 11.97 |
| Short-term deferred tax liabilities | 42.29 | ||||
| Other non-interest bearing current liabilities | 33.82 | 83.79 | 70.29 | 51.88 | 94.53 |
| Current liabilities total | 55.83 | 105.41 | 94.28 | 87.84 | 161.85 |
| Balance sheet total (liabilities) | 113.24 | 232.93 | 166.09 | 148.45 | 450.62 |
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.