M2 Animation A/S — Credit Rating and Financial Key Figures
CVR number: 43295896
Filmbyen 23, 8000 Aarhus C
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 2 758.93 | 3 295.64 |
Employee benefit expenses | -4 279.98 | -8 631.47 |
Total depreciation | - 206.39 | |
EBIT | -1 727.44 | -5 335.83 |
Other financial income | 1 087.86 | 2 241.15 |
Other financial expenses | - 578.44 | -1 768.86 |
Reduction non-current investment assets | - 206.39 | -1 857.54 |
Pre-tax profit | -1 218.03 | -6 721.08 |
Income taxes | 267.86 | 1 108.98 |
Net earnings | - 950.18 | -5 612.10 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Intangible rights | 1 857.54 | |
Intangible assets total | 1 857.54 | |
Tangible assets total | ||
Investments total | ||
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 3 280.63 | 4 104.89 |
Current amounts owed by group member comp. | 24 571.81 | 44 978.54 |
Prepayments and accrued income | 82.53 | |
Current other receivables | -1 401.67 | 396.98 |
Current deferred tax assets | 2 822.32 | 133.82 |
Short term receivables total | 29 273.08 | 49 696.76 |
Cash and bank deposits | 265.58 | 135.78 |
Cash and cash equivalents | 265.58 | 135.78 |
Balance sheet total (assets) | 31 396.21 | 49 832.54 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 400.00 | 400.00 |
Retained earnings | - 950.18 | |
Profit of the financial year | - 950.18 | -5 612.10 |
Shareholders equity total | - 550.18 | -6 162.28 |
Provisions | 1 143.30 | 168.14 |
Non-current deferred tax liabilities | 437.40 | 481.90 |
Non-current liabilities total | 437.40 | 481.90 |
Current loans from credit institutions | 39.51 | |
Current trade creditors | 177.46 | 400.30 |
Current owed to group member | 23 085.86 | 35 651.92 |
Other non-interest bearing current liabilities | 2 612.66 | 1 702.26 |
Accruals and deferred income | 4 450.19 | 17 590.30 |
Current liabilities total | 30 365.69 | 55 344.78 |
Balance sheet total (liabilities) | 31 396.21 | 49 832.54 |
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.