Make A Difference ApS — Credit Rating and Financial Key Figures
CVR number: 41062371
Ametystvej 4, 4040 Jyllinge
mf@makeadifference.dk
tel: 71999299
www.makeadifference.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 2 609.57 | |||
| Purchases during the financial year | -2 185.10 | |||
| External services | - 265.21 | |||
| Gross profit | 159.26 | 476.37 | 654.44 | 960.07 |
| Employee benefit expenses | - 543.16 | - 624.19 | - 878.50 | |
| EBIT | 159.26 | -66.78 | 30.25 | 81.57 |
| Other financial income | 0.27 | |||
| Other financial expenses | -1.20 | -2.96 | -11.00 | -1.59 |
| Pre-tax profit | 158.05 | -69.74 | 19.26 | 80.24 |
| Income taxes | -37.67 | 9.82 | -20.05 | -22.96 |
| Net earnings | 120.39 | -59.92 | -0.79 | 57.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 126.83 | 90.53 | 114.91 | 28.71 |
| Current amounts owed by group member comp. | 24.56 | |||
| Prepayments and accrued income | 10.00 | |||
| Current other receivables | 41.99 | 45.86 | 25.00 | 50.16 |
| Current deferred tax assets | 9.82 | 16.77 | ||
| Short term receivables total | 168.82 | 146.21 | 166.68 | 103.44 |
| Cash and bank deposits | 100.02 | 149.67 | 128.52 | 303.88 |
| Cash and cash equivalents | 100.02 | 149.67 | 128.52 | 303.88 |
| Balance sheet total (assets) | 268.85 | 295.88 | 295.20 | 407.32 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 37.47 | |||
| Retained earnings | 120.39 | 60.47 | -57.28 | |
| Profit of the financial year | 120.39 | -59.92 | -0.79 | 57.28 |
| Shareholders equity total | 160.38 | 100.47 | 99.67 | 77.47 |
| Non-current deferred tax liabilities | 22.96 | |||
| Non-current liabilities total | 22.96 | |||
| Advances received | 2.63 | |||
| Current trade creditors | 68.17 | 95.73 | 98.21 | 29.00 |
| Short-term deferred tax liabilities | 37.67 | 0.00 | ||
| Other non-interest bearing current liabilities | 0.00 | 99.68 | 97.31 | 277.89 |
| Current liabilities total | 108.46 | 195.41 | 195.52 | 306.89 |
| Balance sheet total (liabilities) | 268.85 | 295.88 | 295.20 | 407.32 |
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.