MAKEABLE HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 36463031
Langhøjvej 1 C, True 8381 Tilst
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -33.67 | -8.55 | -20.67 | -15.35 | -11.02 |
| EBIT | -33.67 | -8.55 | -20.67 | -15.35 | -11.02 |
| Other financial income | 5.00 | 2.00 | 0.01 | ||
| Other financial expenses | -19.01 | -18.92 | -10.76 | -19.22 | - 112.48 |
| Reduction non-current investment assets | -50.00 | -50.05 | 50.05 | ||
| Income from other inv. held as non-curr. assets | 928.44 | ||||
| Net income from associates (fin.) | 1 050.00 | 2 100.00 | 3 000.00 | 5 399.10 | 5 000.00 |
| Pre-tax profit | 952.32 | 2 074.53 | 3 846.98 | 5 414.57 | 4 876.50 |
| Income taxes | 3.58 | 5.07 | 6.91 | 6.34 | 25.57 |
| Net earnings | 955.90 | 2 079.59 | 3 853.89 | 5 420.91 | 4 902.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 812.46 | 812.46 | 812.46 | 812.46 | 812.46 |
| Participating interests | 115.00 | 115.00 | 64.95 | 15.00 | 15.00 |
| Investments total | 927.46 | 927.46 | 877.41 | 827.46 | 827.46 |
| Non-current loans receivable | 743.37 | 743.37 | 700.43 | 700.43 | 700.43 |
| Long term receivables total | 743.37 | 743.37 | 700.43 | 700.43 | 700.43 |
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 022.33 | 853.96 | 1 410.18 | 1 671.12 | 2 247.94 |
| Current owed by particip. interest comp. | 105.00 | ||||
| Current other receivables | 971.38 | ||||
| Current deferred tax assets | 0.04 | ||||
| Short term receivables total | 1 127.33 | 853.96 | 2 381.56 | 1 671.12 | 2 247.98 |
| Cash and bank deposits | 3.94 | 101.64 | 190.45 | 184.76 | 3.80 |
| Cash and cash equivalents | 3.94 | 101.64 | 190.45 | 184.76 | 3.80 |
| Balance sheet total (assets) | 2 802.09 | 2 626.43 | 4 149.86 | 3 383.77 | 3 779.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 51.00 | 51.00 | 51.00 | 51.00 | 51.00 |
| Shares repurchased | 1 500.00 | 6 300.00 | 5 400.00 | ||
| Other reserves | -6 300.00 | -5 400.00 | |||
| Retained earnings | - 876.25 | - 520.36 | -1 440.77 | -3 886.88 | -3 865.97 |
| Profit of the financial year | 955.90 | 2 079.59 | 3 853.89 | 5 420.91 | 4 902.07 |
| Shareholders equity total | 1 630.64 | 1 610.23 | 2 464.12 | 1 585.03 | 1 087.10 |
| Non-current deferred tax liabilities | 760.07 | 1 398.22 | 1 372.96 | 434.42 | |
| Non-current liabilities total | 760.07 | 1 398.22 | 1 372.96 | 434.42 | |
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current owed to group member | 573.73 | 251.13 | 282.52 | 420.52 | 2 252.80 |
| Short-term deferred tax liabilities | 592.73 | 0.25 | |||
| Other non-interest bearing current liabilities | 0.36 | ||||
| Current liabilities total | 1 171.45 | 256.13 | 287.52 | 425.77 | 2 258.15 |
| Balance sheet total (liabilities) | 2 802.09 | 2 626.43 | 4 149.86 | 3 383.77 | 3 779.67 |
Try the full version of our system for free
- 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.