Maximus Plus ApS
CVR number: 39739860
Parkvej 151, 2630 Taastrup
arogrig@oulook.dk
tel: 22741690
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 148.17 | 689.42 | 1 131.08 | 781.48 | 1 069.72 |
| Employee benefit expenses | - 123.57 | - 623.27 | - 855.51 | - 892.39 | - 724.28 |
| Total depreciation | -26.67 | -51.56 | |||
| EBIT | 24.60 | 66.16 | 275.57 | - 137.58 | 293.87 |
| Other financial expenses | -2.22 | -3.12 | -7.21 | -6.01 | -3.83 |
| Pre-tax profit | 22.38 | 63.04 | 268.36 | - 143.58 | 290.04 |
| Income taxes | -9.48 | -23.71 | -60.85 | 29.14 | -65.40 |
| Net earnings | 12.90 | 39.33 | 207.50 | - 114.44 | 224.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 133.33 | 179.57 | |||
| Tangible assets total | 133.33 | 179.57 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 59.18 | 778.82 | |||
| Current deferred tax assets | 29.14 | ||||
| Short term receivables total | 59.18 | 778.82 | 29.14 | ||
| Cash and bank deposits | 32.72 | 120.94 | 447.62 | 240.02 | 898.84 |
| Cash and cash equivalents | 32.72 | 120.94 | 447.62 | 240.02 | 898.84 |
| Balance sheet total (assets) | 91.90 | 899.77 | 447.62 | 402.50 | 1 078.41 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 13.74 | -13.37 | 25.96 | 233.47 | 119.02 |
| Profit of the financial year | 12.90 | 39.33 | 207.50 | - 114.44 | 224.64 |
| Shareholders equity total | 66.63 | 65.96 | 273.46 | 159.02 | 383.66 |
| Provisions | 3.57 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 9.83 | 365.80 | |||
| Current owed to participating | 8.82 | 29.82 | 0.00 | 19.91 | 69.65 |
| Short-term deferred tax liabilities | 5.50 | 13.97 | 59.85 | 26.69 | |
| Other non-interest bearing current liabilities | 10.95 | 780.18 | 114.30 | 223.57 | 229.04 |
| Current liabilities total | 25.27 | 833.81 | 174.16 | 243.48 | 691.18 |
| Balance sheet total (liabilities) | 91.90 | 899.77 | 447.62 | 402.50 | 1 078.41 |
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.