MSVISION ApS — Credit Rating and Financial Key Figures
CVR number: 28656726
Lundevej 6, 3450 Allerød
info@msvision.dk
tel: 40404501
www.msvision.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 37.79 | 79.88 | 135.65 | -59.77 | - 124.89 |
| Total depreciation | - 214.72 | - 710.50 | -96.83 | ||
| EBIT | 252.51 | 79.88 | 135.65 | - 770.26 | - 221.72 |
| Other financial expenses | -60.18 | -64.04 | - 106.34 | - 105.61 | -32.41 |
| Pre-tax profit | 192.33 | 15.84 | 29.31 | - 875.87 | - 254.13 |
| Net earnings | 192.33 | 15.84 | 29.31 | - 875.87 | - 254.13 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 4.54 | ||||
| Investments total | 4.54 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 37.33 | 1 037.33 | 1 037.33 | 236.83 | 50.00 |
| Inventories total | 37.33 | 1 037.33 | 1 037.33 | 236.83 | 50.00 |
| Current trade debtors | 46.00 | ||||
| Current other receivables | 2.91 | 9.30 | 39.46 | 2.41 | |
| Short term receivables total | 2.91 | 9.30 | 39.46 | 48.41 | |
| Cash and bank deposits | 24.42 | 2.91 | |||
| Cash and cash equivalents | 24.42 | 2.91 | |||
| Balance sheet total (assets) | 40.23 | 1 037.33 | 1 046.63 | 300.71 | 105.86 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -1 437.82 | -1 245.49 | -1 229.64 | -1 200.33 | -2 076.20 |
| Profit of the financial year | 192.33 | 15.84 | 29.31 | - 875.87 | - 254.13 |
| Shareholders equity total | -1 120.49 | -1 104.64 | -1 075.33 | -1 951.20 | -2 205.33 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 250.94 | 175.42 | 150.19 | ||
| Current trade creditors | 9.00 | 9.00 | 21.09 | 9.00 | 42.26 |
| Current owed to participating | 1 790.80 | 1 863.92 | |||
| Current owed to group member | 365.78 | 377.64 | 392.01 | 405.21 | 405.00 |
| Other non-interest bearing current liabilities | 535.00 | 1 579.91 | 1 558.66 | 46.90 | |
| Current liabilities total | 1 160.72 | 2 141.97 | 2 121.96 | 2 251.91 | 2 311.19 |
| Balance sheet total (liabilities) | 40.23 | 1 037.33 | 1 046.63 | 300.71 | 105.86 |
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.