Martin Schwartz ApS — Credit Rating and Financial Key Figures
CVR number: 40616187
Vesterbrogade 20 B, 1620 København V
post@martinschwartz.dk
tel: 25142149
www.martinschwartz.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 851.00 | 2 564.00 | 4 839.00 | 2 792.00 | 4 789.62 |
| Employee benefit expenses | - 679.00 | - 612.00 | - 943.00 | -1 493.00 | -1 606.54 |
| Other operating expenses | -37.00 | ||||
| Total depreciation | - 264.00 | - 287.00 | - 287.00 | - 287.00 | - 264.00 |
| EBIT | 908.00 | 1 665.00 | 3 609.00 | 975.00 | 2 919.08 |
| Other financial income | 3.00 | 3.74 | |||
| Other financial expenses | -6.00 | -24.00 | -25.00 | -65.00 | -7.68 |
| Pre-tax profit | 905.00 | 1 641.00 | 3 584.00 | 910.00 | 2 915.14 |
| Income taxes | - 205.00 | - 364.00 | - 793.00 | - 208.00 | - 641.50 |
| Net earnings | 700.00 | 1 277.00 | 2 791.00 | 702.00 | 2 273.64 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 1 056.00 | 792.00 | 528.00 | 264.00 | |
| Intangible assets total | 1 056.00 | 792.00 | 528.00 | 264.00 | |
| Machinery and equipment | 32.00 | 45.00 | 22.00 | ||
| Tangible assets total | 32.00 | 45.00 | 22.00 | ||
| Other receivables | 7.00 | 14.00 | 13.00 | 13.00 | 13.49 |
| Investments total | 7.00 | 14.00 | 13.00 | 13.00 | 13.49 |
| Long term receivables total | |||||
| Raw materials and consumables | 728.00 | 1 073.00 | 1 253.00 | 1 986.06 | |
| Inventories total | 728.00 | 1 073.00 | 1 253.00 | 1 986.06 | |
| Current trade debtors | 619.00 | 363.00 | 233.00 | 13.00 | 164.67 |
| Current amounts owed by group member comp. | 170.00 | 20.29 | |||
| Current other receivables | 22.00 | 736.00 | 2 497.00 | 5.00 | 43.75 |
| Short term receivables total | 641.00 | 1 099.00 | 2 730.00 | 188.00 | 228.71 |
| Cash and bank deposits | 1 231.00 | 1 874.00 | 2 010.00 | 4 760.00 | 2 187.89 |
| Cash and cash equivalents | 1 231.00 | 1 874.00 | 2 010.00 | 4 760.00 | 2 187.89 |
| Balance sheet total (assets) | 2 967.00 | 4 552.00 | 6 376.00 | 6 478.00 | 4 416.15 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 111.00 | 1 500.00 | 114.00 | 4 700.00 | 1 000.00 |
| Retained earnings | 1 326.00 | 527.00 | 1 690.00 | - 219.00 | - 517.51 |
| Profit of the financial year | 700.00 | 1 277.00 | 2 791.00 | 702.00 | 2 273.64 |
| Shareholders equity total | 2 177.00 | 3 344.00 | 4 635.00 | 5 223.00 | 2 796.13 |
| Provisions | 234.00 | 174.00 | 114.00 | 53.00 | |
| Non-current liabilities total | |||||
| Advances received | 236.00 | ||||
| Current trade creditors | 102.00 | 103.00 | 1.00 | 1.00 | 240.26 |
| Current owed to participating | 15.00 | 320.00 | 122.00 | 111.81 | |
| Short-term deferred tax liabilities | 261.00 | 424.00 | 724.00 | 269.00 | 694.03 |
| Other non-interest bearing current liabilities | 193.00 | 492.00 | 582.00 | 574.00 | 573.92 |
| Current liabilities total | 556.00 | 1 034.00 | 1 627.00 | 1 202.00 | 1 620.02 |
| Balance sheet total (liabilities) | 2 967.00 | 4 552.00 | 6 376.00 | 6 478.00 | 4 416.15 |
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.