MAJJ ApS — Credit Rating and Financial Key Figures
CVR number: 36067039
Kalundborgvej 111, 4190 Munke Bjergby
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 333.08 | 347.52 | 466.05 | 341.72 | 650.28 |
| Employee benefit expenses | - 322.87 | - 279.69 | - 374.56 | - 330.96 | - 389.43 |
| Other operating expenses | -2.00 | -32.05 | |||
| Total depreciation | -32.19 | -30.51 | -51.83 | -59.11 | -66.11 |
| EBIT | -21.98 | 35.33 | 39.66 | -48.35 | 162.69 |
| Other financial income | 0.11 | ||||
| Other financial expenses | -8.78 | -7.33 | -26.77 | -15.97 | -12.40 |
| Pre-tax profit | -30.77 | 27.99 | 12.89 | -64.32 | 150.41 |
| Income taxes | 6.05 | -7.32 | -6.66 | 13.56 | -28.60 |
| Net earnings | -24.72 | 20.67 | 6.23 | -50.77 | 121.81 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 55.41 | 59.41 | 178.48 | 214.37 | 84.36 |
| Tangible assets total | 55.41 | 59.41 | 178.48 | 214.37 | 84.36 |
| Other receivables | 23.29 | 23.29 | 23.29 | 44.54 | 44.64 |
| Investments total | 23.29 | 23.29 | 23.29 | 44.54 | 44.64 |
| Long term receivables total | |||||
| Raw materials and consumables | 17.50 | 25.00 | 25.00 | ||
| Inventories total | 17.50 | 25.00 | 25.00 | ||
| Current trade debtors | 95.19 | 47.52 | 65.58 | 98.39 | 88.46 |
| Prepayments and accrued income | 13.24 | 21.30 | 8.90 | 29.79 | 48.59 |
| Current other receivables | -0.00 | -0.00 | -0.00 | 5.37 | 19.25 |
| Current deferred tax assets | 5.45 | 0.01 | 13.57 | 2.64 | |
| Short term receivables total | 113.88 | 68.82 | 74.50 | 147.12 | 158.94 |
| Cash and bank deposits | 95.49 | 147.60 | 130.22 | 84.56 | 84.10 |
| Cash and cash equivalents | 95.49 | 147.60 | 130.22 | 84.56 | 84.10 |
| Balance sheet total (assets) | 288.07 | 299.13 | 423.99 | 515.59 | 397.05 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 26.33 | 1.61 | 22.28 | 28.51 | -22.26 |
| Profit of the financial year | -24.72 | 20.67 | 6.23 | -50.77 | 121.81 |
| Shareholders equity total | 51.61 | 72.28 | 78.51 | 27.74 | 149.55 |
| Provisions | 0.37 | ||||
| Non-current loans from credit institutions | 68.47 | 31.81 | |||
| Non-current deferred tax liabilities | 1.50 | 7.04 | 17.67 | ||
| Non-current liabilities total | 1.50 | 75.51 | 31.81 | 17.67 | |
| Current loans from credit institutions | 35.05 | 36.66 | |||
| Current trade creditors | 29.05 | 38.38 | 50.15 | 78.08 | 65.89 |
| Current owed to participating | 132.16 | 133.56 | 140.24 | 212.06 | 88.67 |
| Short-term deferred tax liabilities | 1.50 | 7.04 | |||
| Other non-interest bearing current liabilities | 75.26 | 53.04 | 43.03 | 122.20 | 75.28 |
| Current liabilities total | 236.47 | 224.98 | 269.97 | 456.04 | 229.84 |
| Balance sheet total (liabilities) | 288.07 | 299.13 | 423.99 | 515.59 | 397.05 |
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.