VM MG ApS — Credit Rating and Financial Key Figures
CVR number: 42427799
Skovsøvej 10, Skovsø 4200 Slagelse
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | -10.00 | -25.59 | -33.67 |
Employee benefit expenses | - 180.85 | ||
Total depreciation | -98.72 | ||
EBIT | -10.00 | -25.59 | - 313.24 |
Other financial income | 1.48 | ||
Other financial expenses | -13.23 | -32.19 | - 282.55 |
Pre-tax profit | -23.23 | -57.78 | - 594.31 |
Income taxes | 5.11 | ||
Net earnings | -18.12 | -57.78 | - 594.31 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 245.70 | ||
Intangible assets total | 245.70 | ||
Land and waters | 581.25 | 14 101.03 | |
Advance payments and construction in progress | 459.89 | 6 245.65 | |
Tangible assets total | 1 041.14 | 20 346.69 | |
Investments total | |||
Long term receivables total | |||
Raw materials and consumables | 1 000.00 | ||
Inventories total | 1 000.00 | ||
Current trade debtors | 50.89 | ||
Current owed by particip. interest comp. | 5.11 | ||
Current other receivables | 2.00 | 1 887.57 | |
Current deferred tax assets | 5.11 | ||
Short term receivables total | 5.11 | 7.11 | 1 938.46 |
Cash and bank deposits | 26.77 | 1 155.35 | |
Cash and cash equivalents | 26.77 | 1 155.35 | |
Balance sheet total (assets) | 31.88 | 1 048.25 | 24 686.19 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Retained earnings | -18.12 | -75.90 | |
Profit of the financial year | -18.12 | -57.78 | - 594.31 |
Shareholders equity total | 21.88 | -35.90 | - 630.22 |
Non-current owed to participating | 21 876.63 | ||
Non-current liabilities total | 21 876.63 | ||
Current loans from credit institutions | 470.10 | 1 777.82 | |
Current trade creditors | 10.00 | 15.63 | 1 636.60 |
Current owed to participating | 598.43 | ||
Other non-interest bearing current liabilities | 25.36 | ||
Current liabilities total | 10.00 | 1 084.15 | 3 439.78 |
Balance sheet total (liabilities) | 31.88 | 1 048.25 | 24 686.19 |
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.