FC Maze ApS
CVR number: 39843587
Højmarken 23, Tindbæk 8830 Tjele
tf@faerchcontrol.dk
tel: 29838646
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 201.46 | 98.83 | 616.33 | ||
| External services | - 250.90 | -57.53 | - 500.75 | ||
| Gross profit | -49.45 | 41.29 | 115.58 | ||
| Social security expenses | - 100.00 | ||||
| EBIT | -49.45 | 41.29 | 15.58 | 32.47 | 94.18 |
| Other financial expenses | -0.41 | -40.00 | -1.52 | -1.78 | |
| Pre-tax profit | -49.85 | 1.29 | 15.58 | 30.95 | 92.39 |
| Income taxes | -8.03 | -22.45 | |||
| Net earnings | -49.85 | 1.29 | 15.58 | 22.92 | 69.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 10.00 | 35.00 | 65.00 | 86.17 | 254.54 |
| Tangible assets total | 10.00 | 35.00 | 65.00 | 86.17 | 254.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3.50 | ||||
| Current amounts owed by group member comp. | 21.00 | ||||
| Current other receivables | 24.49 | ||||
| Short term receivables total | 21.00 | 27.98 | |||
| Cash and bank deposits | 27.50 | 240.39 | |||
| Cash and cash equivalents | 27.50 | 240.39 | |||
| Balance sheet total (assets) | 10.00 | 35.00 | 65.00 | 134.67 | 522.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | ||
| Retained earnings | 59.85 | 33.71 | -0.58 | 15.00 | 37.92 |
| Profit of the financial year | -49.85 | 1.29 | 15.58 | 22.92 | 69.94 |
| Shareholders equity total | 10.00 | 35.00 | 65.00 | 87.92 | 157.86 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 8.03 | 30.48 | |||
| Other non-interest bearing current liabilities | 38.72 | 334.57 | |||
| Current liabilities total | 46.75 | 365.05 | |||
| Balance sheet total (liabilities) | 10.00 | 35.00 | 65.00 | 134.67 | 522.91 |
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.