M Bagger Scientific Writing ApS
CVR number: 39604647
Degneløkkevej 16, Kølstrup 5300 Kerteminde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 333.35 | ||||
| External services | -10.04 | ||||
| Gross profit | 323.31 | 280.84 | 487.31 | 454.24 | 411.54 |
| Employee benefit expenses | - 188.20 | - 204.74 | - 277.05 | - 390.25 | - 278.48 |
| EBIT | 135.12 | 76.10 | 210.25 | 63.99 | 133.06 |
| Other financial income | 0.16 | ||||
| Other financial expenses | -0.25 | -1.18 | -1.12 | -2.73 | -0.31 |
| Pre-tax profit | 134.87 | 74.92 | 209.13 | 61.27 | 132.91 |
| Income taxes | -29.70 | -17.86 | -46.01 | -9.78 | -29.26 |
| Net earnings | 105.17 | 57.06 | 163.12 | 51.49 | 103.65 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 281.39 | 222.82 | 368.86 | 246.42 | 195.88 |
| Cash and cash equivalents | 281.39 | 222.82 | 368.86 | 246.42 | 195.88 |
| Balance sheet total (assets) | 281.39 | 222.82 | 368.86 | 246.42 | 195.88 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 67.00 | 114.40 | 100.00 | 100.00 |
| Retained earnings | -94.41 | -56.24 | - 113.58 | -50.45 | -98.96 |
| Profit of the financial year | 105.17 | 57.06 | 163.12 | 51.49 | 103.65 |
| Shareholders equity total | 160.76 | 117.82 | 213.95 | 151.04 | 154.69 |
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 29.70 | 16.48 | 41.55 | 3.78 | 22.26 |
| Other non-interest bearing current liabilities | 90.94 | 88.52 | 113.36 | 91.60 | 18.93 |
| Current liabilities total | 120.64 | 105.00 | 154.91 | 95.38 | 41.19 |
| Balance sheet total (liabilities) | 281.39 | 222.82 | 368.86 | 246.42 | 195.88 |
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.