Miit ApS — Credit Rating and Financial Key Figures
CVR number: 40457259
Hjørringvej 154, 9400 Nørresundby
tel: 70701570
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 607.79 | 2 965.35 | 3 057.23 | 3 630.80 | 3 601.27 |
| Employee benefit expenses | -1 805.33 | -2 090.89 | -2 159.32 | -2 230.93 | -2 075.64 |
| Other operating expenses | -9.90 | ||||
| Total depreciation | -96.48 | - 116.75 | - 108.43 | - 176.06 | - 182.40 |
| EBIT | 705.99 | 757.70 | 789.49 | 1 213.91 | 1 343.24 |
| Other financial income | 0.25 | 28.56 | 60.65 | 25.53 | |
| Other financial expenses | -7.13 | -19.61 | -16.02 | -9.93 | -8.97 |
| Pre-tax profit | 698.86 | 738.34 | 802.03 | 1 264.62 | 1 359.80 |
| Income taxes | - 153.94 | - 172.25 | - 167.02 | - 280.11 | 30.51 |
| Net earnings | 544.92 | 566.09 | 635.01 | 984.51 | 1 390.31 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 293.33 | 213.33 | 133.33 | 53.33 | |
| Intangible assets total | 293.33 | 213.33 | 133.33 | 53.33 | |
| Machinery and equipment | 28.88 | 39.39 | 36.84 | 154.06 | 173.03 |
| Tangible assets total | 28.88 | 39.39 | 36.84 | 154.06 | 173.03 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 235.99 | 62.22 | 89.79 | 72.89 | 64.88 |
| Inventories total | 235.99 | 62.22 | 89.79 | 72.89 | 64.88 |
| Current trade debtors | 499.63 | 655.43 | 474.99 | 615.89 | 1 191.38 |
| Current amounts owed by group member comp. | 42.41 | 1 400.00 | 1 024.18 | 533.03 | |
| Prepayments and accrued income | 42.30 | 523.28 | 543.49 | ||
| Current other receivables | 41.83 | 63.11 | 454.24 | 0.53 | 114.06 |
| Current deferred tax assets | 14.61 | 37.40 | 42.34 | ||
| Short term receivables total | 583.76 | 760.95 | 2 343.85 | 2 201.27 | 2 424.30 |
| Cash and bank deposits | 1 354.90 | 1 996.09 | 712.32 | 1 531.60 | 1 208.10 |
| Cash and cash equivalents | 1 354.90 | 1 996.09 | 712.32 | 1 531.60 | 1 208.10 |
| Balance sheet total (assets) | 2 496.87 | 3 071.98 | 3 316.14 | 4 013.16 | 3 870.32 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 575.00 | 79.00 | 636.47 | 984.51 | 1 390.31 |
| Retained earnings | - 543.70 | - 564.63 | - 635.01 | - 984.51 | -1 390.31 |
| Profit of the financial year | 544.92 | 566.09 | 635.01 | 984.51 | 1 390.31 |
| Shareholders equity total | 626.22 | 130.47 | 686.47 | 1 034.51 | 1 440.31 |
| Provisions | 1.91 | ||||
| Non-current deferred tax liabilities | 346.76 | 479.36 | 176.46 | ||
| Non-current liabilities total | 346.76 | 479.36 | 176.46 | ||
| Current trade creditors | 480.64 | 329.93 | 321.13 | 186.90 | 222.93 |
| Current owed to group member | 1.34 | 1 061.85 | |||
| Short-term deferred tax liabilities | 160.86 | 334.71 | 334.71 | 516.34 | |
| Other non-interest bearing current liabilities | 1 225.90 | 535.94 | 371.47 | 457.72 | 442.92 |
| Accruals and deferred income | 679.09 | 1 255.60 | 1 338.33 | 1 587.70 | |
| Current liabilities total | 1 868.75 | 2 941.51 | 2 282.90 | 2 499.28 | 2 253.54 |
| Balance sheet total (liabilities) | 2 496.87 | 3 071.98 | 3 316.14 | 4 013.16 | 3 870.32 |
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.