Make Your Own Magic ApS — Credit Rating and Financial Key Figures
Credit rating
Company information
About Make Your Own Magic ApS
Make Your Own Magic ApS (CVR number: 40478191) is a company from LYNGBY-TAARBÆK. The company recorded a gross profit of -23.3 kDKK in 2024. The operating profit was -23.3 kDKK, while net earnings were 1330.9 kDKK. The profitability of the company measured by Return on Assets (ROA) was 4.2 %, which can be considered decent but Return on Equity (ROE) was 3.3 %, which can be considered weak. The equity ratio, a key indicator for solidity, stood at 79.6 %, a level that can be considered to be good. This shows that a large part of the company's assets are funded by shareholders' equity, reducing financial risk. Make Your Own Magic ApS's liquidity measured by quick ratio was 3.3 which is at a very high level. Thus, the company demonstrates exceptional financial stability, possessing a significant surplus of liquid assets over its short-term liabilities.
Financial information
See financialsGross profit (kDKK)
EBIT (kDKK)
Profitability
Solidity
Key figures (kDKK)
See financials2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Volume | |||||
Net sales | |||||
Gross profit | -22.10 | -32.17 | -24.80 | -31.85 | -23.31 |
EBIT | -22.10 | -32.17 | -24.80 | -31.85 | -23.31 |
Net earnings | 8 084.17 | 788.46 | -1 131.06 | 20 595.70 | 1 330.88 |
Shareholders equity total | 20 935.92 | 21 611.37 | 20 365.92 | 40 843.81 | 40 777.69 |
Balance sheet total (assets) | 23 784.39 | 27 679.86 | 28 965.72 | 48 221.96 | 51 211.46 |
Net debt | -5 045.33 | -5 881.93 | -1 471.82 | -23 549.14 | -20 459.87 |
Profitability | |||||
EBIT-% | |||||
ROA | 40.8 % | 4.7 % | 1.0 % | 55.5 % | 4.2 % |
ROE | 47.7 % | 3.7 % | -5.4 % | 67.3 % | 3.3 % |
ROI | 41.0 % | 4.9 % | 1.0 % | 55.5 % | 4.2 % |
Economic value added (EVA) | - 903.73 | -1 219.66 | -1 307.65 | -1 479.72 | -2 440.37 |
Solvency | |||||
Equity ratio | 88.0 % | 78.1 % | 70.3 % | 84.7 % | 79.6 % |
Gearing | 13.6 % | 18.6 % | 42.2 % | 18.0 % | 23.9 % |
Relative net indebtedness % | |||||
Liquidity | |||||
Quick ratio | 3.8 | 2.4 | 1.9 | 4.8 | 3.3 |
Current ratio | 3.8 | 2.4 | 1.9 | 4.8 | 3.3 |
Cash and cash equivalents | 7 882.62 | 9 901.50 | 10 060.99 | 30 908.23 | 30 202.43 |
Capital use efficiency | |||||
Trade debtors turnover (days) | |||||
Net working capital % | |||||
Credit risk | |||||
Credit rating | A | A | BBB | A | A |
Variable visualization
Roles
Companies in the same industry
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions

... and more!
No registration needed.