MAGNATEK ApS — Credit Rating and Financial Key Figures
CVR number: 74422411
Michael Drewsens Vej 23, 8270 Højbjerg
info@magnatek.dk
tel: 38860142
magnatek.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 305.55 | 7 937.45 | 12 417.35 | 15 140.66 | 13 357.97 |
| Employee benefit expenses | -5 519.26 | -5 631.86 | -8 018.10 | -10 394.40 | -9 054.55 |
| Other operating expenses | -1 385.68 | - 927.78 | - 403.76 | - 342.89 | - 432.00 |
| Total depreciation | - 132.86 | - 863.47 | - 227.51 | - 222.22 | - 211.37 |
| EBIT | 4 267.75 | 514.34 | 3 767.97 | 4 181.14 | 3 660.05 |
| Other financial income | 140.69 | 237.68 | 315.51 | 327.01 | |
| Other financial expenses | - 106.86 | - 334.09 | - 460.74 | - 544.70 | - 702.55 |
| Pre-tax profit | 4 160.89 | 320.94 | 3 544.91 | 3 951.96 | 3 284.51 |
| Income taxes | - 915.65 | -72.17 | - 774.44 | - 870.12 | - 733.38 |
| Net earnings | 3 245.24 | 248.77 | 2 770.47 | 3 081.84 | 2 551.13 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 61.62 | 1 599.68 | 1 571.48 | 1 375.90 | 1 177.52 |
| Machinery and equipment | 120.56 | 65.86 | 47.16 | 20.52 | 7.53 |
| Tangible assets total | 182.18 | 1 665.53 | 1 618.64 | 1 396.42 | 1 185.05 |
| Participating interests | 3 728.76 | ||||
| Investments total | 92.63 | 95.05 | 3 728.76 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 2 966.76 | 3 741.59 | 5 168.03 | 6 268.99 | 6 703.00 |
| Advance payments | 1 142.21 | ||||
| Inventories total | 4 108.98 | 3 741.59 | 5 168.03 | 6 268.99 | 6 703.00 |
| Current trade debtors | 2 149.93 | 1 769.72 | 2 441.77 | 2 020.30 | 2 936.10 |
| Current amounts owed by group member comp. | 5 958.46 | 6 196.13 | 4 244.43 | 1.20 | |
| Prepayments and accrued income | 1.51 | 85.29 | 83.50 | 85.17 | |
| Current other receivables | 695.52 | 498.80 | 574.38 | 207.66 | 764.26 |
| Current deferred tax assets | 215.60 | 158.31 | 180.16 | 230.96 | 223.35 |
| Short term receivables total | 3 062.57 | 8 470.57 | 9 392.45 | 6 786.85 | 4 010.08 |
| Cash and bank deposits | 6 356.92 | 292.28 | 691.73 | 808.91 | 241.71 |
| Cash and cash equivalents | 6 356.92 | 292.28 | 691.73 | 808.91 | 241.71 |
| Balance sheet total (assets) | 13 803.27 | 14 265.02 | 16 870.85 | 15 261.16 | 15 868.61 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 5 000.00 | 1 000.00 | 3 000.00 | 3 000.00 | |
| Retained earnings | -2 242.16 | 3.08 | -2 748.15 | -2 977.67 | 104.16 |
| Profit of the financial year | 3 245.24 | 248.77 | 2 770.47 | 3 081.84 | 2 551.13 |
| Shareholders equity total | 6 203.08 | 1 451.85 | 3 222.33 | 3 304.16 | 2 855.29 |
| Provisions | 899.19 | 932.02 | 1 194.43 | 1 305.53 | 1 154.62 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.43 | 1 561.45 | 208.30 | 1 958.63 | |
| Current trade creditors | 2 897.99 | 1 580.47 | 1 260.68 | 648.18 | 2 097.00 |
| Current owed to participating | 527.11 | 130.94 | 138.42 | ||
| Current owed to group member | 2 240.54 | 8 402.17 | 8 611.76 | 7 321.56 | 6 205.65 |
| Short-term deferred tax liabilities | 923.41 | 14.87 | 796.29 | 920.92 | 725.78 |
| Other non-interest bearing current liabilities | 638.63 | 321.44 | 767.42 | 1 617.63 | 733.21 |
| Accruals and deferred income | 0.75 | 282.54 | 12.24 | ||
| Current liabilities total | 6 701.00 | 11 881.15 | 12 454.10 | 10 651.47 | 11 858.69 |
| Balance sheet total (liabilities) | 13 803.27 | 14 265.02 | 16 870.85 | 15 261.16 | 15 868.61 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.