MSERVICE 2008 ApS
CVR number: 31770874
Slagelsevej 56, 4180 Sorø
gert@ms-service2008.dk
tel: 28875161
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 441.03 | 681.16 | 856.60 | 790.23 | 585.18 |
| Employee benefit expenses | - 655.19 | - 622.90 | - 600.60 | - 597.58 | - 732.19 |
| Total depreciation | -10.00 | ||||
| EBIT | - 214.16 | 58.26 | 256.00 | 192.65 | - 157.01 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -40.01 | -41.50 | -31.39 | -37.41 | -46.14 |
| Pre-tax profit | - 254.17 | 16.76 | 224.60 | 155.25 | - 203.12 |
| Income taxes | 51.14 | -5.38 | -50.47 | -35.74 | 43.63 |
| Net earnings | - 203.03 | 11.38 | 174.13 | 119.51 | - 159.49 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 20.00 | ||||
| Tangible assets total | 20.00 | ||||
| Investments total | |||||
| Non-current other receivables | 30.00 | 20.00 | 10.00 | ||
| Deferred tax assets | 72.75 | 67.37 | 2.74 | 2.74 | |
| Long term receivables total | 102.75 | 87.37 | 12.74 | 2.74 | |
| Raw materials and consumables | 37.50 | 37.50 | 24.30 | 29.65 | 28.30 |
| Inventories total | 37.50 | 37.50 | 24.30 | 29.65 | 28.30 |
| Current trade debtors | 406.08 | 191.33 | 340.97 | 344.95 | 136.20 |
| Current other receivables | 207.77 | 408.90 | 118.44 | 217.96 | 250.52 |
| Current deferred tax assets | 46.37 | ||||
| Short term receivables total | 613.85 | 600.24 | 459.41 | 562.91 | 433.08 |
| Cash and bank deposits | 436.14 | 556.78 | 812.39 | 707.76 | 788.67 |
| Cash and cash equivalents | 436.14 | 556.78 | 812.39 | 707.76 | 788.67 |
| Balance sheet total (assets) | 1 190.23 | 1 281.88 | 1 308.85 | 1 303.06 | 1 270.05 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 195.07 | -7.95 | 3.43 | -22.43 | 97.08 |
| Profit of the financial year | - 203.03 | 11.38 | 174.13 | 119.51 | - 159.49 |
| Shareholders equity total | 117.05 | 128.43 | 302.56 | 422.08 | 62.58 |
| Non-current deferred tax liabilities | 16.79 | 35.74 | |||
| Non-current liabilities total | 16.79 | 35.74 | |||
| Current trade creditors | 56.03 | 58.52 | 76.21 | 89.46 | 71.36 |
| Current owed to participating | 114.95 | 115.92 | 124.84 | 39.14 | 46.41 |
| Current owed to group member | 777.98 | 876.30 | 534.76 | 662.75 | 1 032.28 |
| Short-term deferred tax liabilities | 62.58 | 16.79 | 35.74 | ||
| Other non-interest bearing current liabilities | 61.66 | 102.71 | 253.68 | 37.10 | 21.68 |
| Current liabilities total | 1 073.19 | 1 153.45 | 989.49 | 845.24 | 1 207.47 |
| Balance sheet total (liabilities) | 1 190.23 | 1 281.88 | 1 308.85 | 1 303.06 | 1 270.05 |
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.