Møgelvang A/S — Credit Rating and Financial Key Figures
CVR number: 37809985
Nygårdspark 26, 3520 Farum
juhligen@gmail.com
tel: 22122454
www.møgelvang.com
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 719.46 | 4 000.16 | 3 443.79 | 1 482.67 | 1 846.88 |
| Employee benefit expenses | -3 399.98 | -3 607.51 | -3 532.61 | -1 785.80 | -1 447.19 |
| Total depreciation | - 135.58 | - 137.58 | -74.14 | -51.79 | -16.21 |
| EBIT | 183.90 | 255.07 | - 162.96 | - 354.92 | 383.48 |
| Other financial income | 2.12 | 1.97 | 1.82 | 1.96 | 2.28 |
| Other financial expenses | -38.73 | -12.13 | -27.70 | -45.06 | -28.23 |
| Pre-tax profit | 147.29 | 244.91 | - 188.83 | - 398.02 | 357.53 |
| Income taxes | -34.95 | -56.47 | 37.34 | 84.59 | -81.08 |
| Net earnings | 112.34 | 188.45 | - 151.49 | - 313.44 | 276.45 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 84.00 | ||||
| Intangible assets total | 84.00 | ||||
| Machinery and equipment | 108.50 | 135.96 | 161.62 | 109.83 | 30.42 |
| Tangible assets total | 108.50 | 135.96 | 161.62 | 109.83 | 30.42 |
| Investments total | 23.29 | 35.30 | 36.57 | 37.53 | 38.53 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 337.12 | 1 625.97 | 807.44 | 334.19 | 217.74 |
| Current amounts owed by group member comp. | 56.50 | 40.83 | 43.72 | 52.24 | 61.09 |
| Prepayments and accrued income | 73.83 | 288.06 | 316.40 | 211.30 | 167.20 |
| Current other receivables | -0.00 | 0.00 | 9.10 | ||
| Current deferred tax assets | 42.79 | ||||
| Short term receivables total | 1 467.46 | 1 954.85 | 1 167.57 | 640.53 | 455.13 |
| Cash and bank deposits | 173.52 | 387.83 | |||
| Cash and cash equivalents | 173.52 | 387.83 | |||
| Balance sheet total (assets) | 1 683.25 | 2 299.63 | 1 365.76 | 787.89 | 911.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | - 213.70 | - 101.36 | 87.09 | -64.39 | - 377.83 |
| Profit of the financial year | 112.34 | 188.45 | - 151.49 | - 313.44 | 276.45 |
| Shareholders equity total | 398.65 | 587.09 | 435.61 | 122.17 | 398.62 |
| Provisions | 28.92 | 79.14 | 41.80 | 38.28 | |
| Non-current loans from credit institutions | 42.95 | ||||
| Non-current liabilities total | 42.95 | ||||
| Current loans from credit institutions | 299.27 | 60.60 | 239.21 | ||
| Current trade creditors | 473.89 | 484.01 | 285.58 | 163.34 | 142.86 |
| Current owed to participating | 1.65 | 1.64 | 1.87 | 3.98 | |
| Short-term deferred tax liabilities | 9.26 | 6.24 | |||
| Other non-interest bearing current liabilities | 471.62 | 1 141.51 | 540.31 | 220.21 | 328.17 |
| Current liabilities total | 1 255.68 | 1 633.40 | 888.36 | 622.77 | 475.01 |
| Balance sheet total (liabilities) | 1 683.25 | 2 299.63 | 1 365.76 | 787.89 | 911.91 |
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.