Mikkel Hjort Landskab ApS
CVR number: 39293498
Sortedam Dossering 7, 2200 København N
mikkelhjort@gmail.com
tel: 25112114
www.transparentdesign.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 49.57 | 346.20 | 371.65 | 431.28 |
| Employee benefit expenses | -54.99 | - 280.18 | - 352.51 | - 362.57 |
| EBIT | -5.42 | 66.02 | 19.14 | 68.70 |
| Other financial income | 0.01 | |||
| Other financial expenses | -0.14 | -0.40 | -0.42 | -0.40 |
| Pre-tax profit | -5.55 | 65.62 | 18.71 | 68.31 |
| Income taxes | -13.42 | -4.11 | -16.22 | |
| Net earnings | -5.55 | 52.20 | 14.60 | 52.09 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 6.00 | 6.00 | |||
| Investments total | 6.00 | 6.00 | |||
| Non-current other receivables | 12.50 | ||||
| Long term receivables total | 12.50 | ||||
| Inventories total | |||||
| Current trade debtors | 127.50 | 70.66 | |||
| Short term receivables total | 127.50 | 70.66 | |||
| Cash and bank deposits | 0.00 | 7.26 | 76.37 | 97.23 | 139.48 |
| Cash and cash equivalents | 0.00 | 7.26 | 76.37 | 97.23 | 139.48 |
| Balance sheet total (assets) | 0.00 | 7.26 | 216.37 | 103.23 | 216.14 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 0.00 | 40.00 | 40.00 |
| Shares repurchased | 70.00 | ||||
| Other reserves | 40.00 | ||||
| Retained earnings | -45.55 | 6.65 | -48.75 | ||
| Profit of the financial year | -5.55 | 52.20 | 14.60 | 52.09 | |
| Shareholders equity total | 0.00 | -5.55 | 46.65 | 61.25 | 113.34 |
| Provisions | 0.00 | ||||
| Non-current liabilities total | |||||
| Short-term deferred tax liabilities | 13.42 | 4.11 | 14.22 | ||
| Other non-interest bearing current liabilities | 12.81 | 156.30 | 37.87 | 88.58 | |
| Current liabilities total | 12.81 | 169.72 | 41.98 | 102.80 | |
| Balance sheet total (liabilities) | 0.00 | 7.26 | 216.37 | 103.23 | 216.14 |
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.