MA. Kloakmester ApS
CVR number: 42522058
Østermarken 3, Breum 7870 Roslev
ma.kloakmester@gmail.com
Income statement (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 407.95 | 503.79 |
| Employee benefit expenses | - 414.00 | - 460.62 |
| Total depreciation | -63.97 | -64.39 |
| EBIT | -70.02 | -21.22 |
| Other financial income | 5.40 | |
| Other financial expenses | -33.54 | -57.10 |
| Pre-tax profit | - 103.56 | -72.92 |
| Income taxes | 21.70 | -4.90 |
| Net earnings | -81.86 | -77.82 |
Assets (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Intangible assets total | ||
| Machinery and equipment | 312.38 | 313.93 |
| Tangible assets total | 312.38 | 313.93 |
| Investments total | ||
| Long term receivables total | ||
| Raw materials and consumables | 13.90 | 10.80 |
| Finished products/goods | 20.90 | 65.20 |
| Inventories total | 34.80 | 76.00 |
| Current trade debtors | 130.02 | 91.65 |
| Current amounts owed by group member comp. | 0.01 | 7.79 |
| Prepayments and accrued income | 7.15 | |
| Current deferred tax assets | 21.70 | 16.80 |
| Short term receivables total | 151.74 | 123.39 |
| Balance sheet total (assets) | 498.92 | 513.32 |
Equity and liabilities (kDKK)
| 2022 | 2023 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Share premium account | 5.00 | |
| Retained earnings | -76.86 | |
| Profit of the financial year | -81.86 | -77.82 |
| Shareholders equity total | -36.86 | - 114.68 |
| Non-current loans from credit institutions | 201.96 | |
| Non-current liabilities total | 201.96 | |
| Current loans from credit institutions | 60.05 | 180.28 |
| Current trade creditors | 91.70 | 182.10 |
| Other non-interest bearing current liabilities | 384.02 | 63.65 |
| Current liabilities total | 535.77 | 426.04 |
| Balance sheet total (liabilities) | 498.92 | 513.32 |
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.