Maskot Energy ApS
CVR number: 38651757
Yderholmen 4, 2750 Ballerup
hayder@maskotdk.dk
tel: 21877777
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 123.00 | 25.20 | 6.14 | 715.48 | |
External services | -0.20 | -0.56 | 0.14 | - 670.72 | |
Gross profit | 123.00 | -0.20 | 24.64 | 6.27 | 44.76 |
Total depreciation | -61.50 | ||||
EBIT | 61.50 | -0.20 | 24.64 | 6.27 | 44.76 |
Other financial expenses | -0.78 | -5.39 | -5.07 | -5.45 | |
Pre-tax profit | 61.50 | -0.97 | 19.25 | 1.20 | 39.31 |
Net earnings | 61.50 | -0.97 | 19.25 | 1.20 | 39.31 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Tangible assets total | ||||
Investments total | ||||
Long term receivables total | ||||
Finished products/goods | 112.00 | |||
Inventories total | 112.00 | |||
Current trade debtors | 105.39 | |||
Current other receivables | 19.96 | |||
Short term receivables total | 19.96 | 105.39 | ||
Cash and bank deposits | 15.04 | 59.94 | 58.14 | 35.79 |
Cash and cash equivalents | 15.04 | 59.94 | 58.14 | 35.79 |
Balance sheet total (assets) | 34.99 | 59.94 | 170.14 | 141.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 24.00 | 24.00 | 40.00 | 40.00 | 40.00 |
Retained earnings | - 252.69 | - 191.19 | - 192.17 | - 172.92 | - 171.72 |
Profit of the financial year | 61.50 | -0.97 | 19.25 | 1.20 | 39.31 |
Shareholders equity total | - 167.19 | - 168.17 | - 132.92 | - 131.72 | -92.41 |
Non-current trade creditors | 13.38 | ||||
Non-current owed to group member | 167.13 | 189.78 | 149.77 | 257.56 | 191.18 |
Non-current liabilities total | 167.13 | 203.16 | 149.77 | 257.56 | 191.18 |
Current trade creditors | 43.09 | 43.09 | 41.39 | ||
Other non-interest bearing current liabilities | 0.06 | 1.22 | 1.02 | ||
Current liabilities total | 0.06 | 43.09 | 44.30 | 42.41 | |
Balance sheet total (liabilities) | 34.99 | 59.94 | 170.14 | 141.18 |
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.