Muru ApS
CVR number: 42198544
Rosenørns Alle 29, 1970 Frederiksberg C
jm@muru.dk
tel: 29908623
www.muru.dk
Income statement (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Fiscal period length | 12 | 12 |
| Net sales | ||
| Gross profit | 7 793.38 | 9 150.83 |
| Employee benefit expenses | -4 160.03 | -5 231.28 |
| Total depreciation | - 231.42 | - 259.74 |
| EBIT | 3 401.93 | 3 659.81 |
| Other financial expenses | -36.01 | -28.73 |
| Pre-tax profit | 3 365.92 | 3 631.08 |
| Income taxes | - 737.73 | - 842.59 |
| Net earnings | 2 628.19 | 2 788.49 |
Assets (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Goodwill | 857.14 | 714.29 |
| Intangible assets total | 857.14 | 714.29 |
| Buildings | 196.37 | 174.55 |
| Machinery and equipment | 266.96 | 393.28 |
| Tangible assets total | 463.33 | 567.83 |
| Other receivables | 123.75 | 131.91 |
| Investments total | 123.75 | 131.91 |
| Long term receivables total | ||
| Inventories total | ||
| Prepayments and accrued income | 93.03 | |
| Current other receivables | 867.20 | 4 393.46 |
| Short term receivables total | 867.20 | 4 486.49 |
| Cash and bank deposits | 4 712.95 | 1 982.51 |
| Cash and cash equivalents | 4 712.95 | 1 982.51 |
| Balance sheet total (assets) | 7 024.37 | 7 883.03 |
Equity and liabilities (kDKK)
| 2021 | 2022 | |
|---|---|---|
| Share capital | 40.00 | 40.00 |
| Share premium account | 3 093.74 | 3 093.74 |
| Shares repurchased | 2 600.00 | 2 800.00 |
| Retained earnings | -2 600.00 | -2 771.81 |
| Profit of the financial year | 2 628.19 | 2 788.49 |
| Shareholders equity total | 5 761.93 | 5 950.42 |
| Provisions | 199.44 | 177.24 |
| Non-current liabilities total | ||
| Current trade creditors | 437.34 | 398.44 |
| Short-term deferred tax liabilities | 73.04 | 864.79 |
| Other non-interest bearing current liabilities | 552.62 | 492.14 |
| Current liabilities total | 1 063.00 | 1 755.37 |
| Balance sheet total (liabilities) | 7 024.37 | 7 883.03 |
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.