Missamira Aps
CVR number: 41026030
Navervej 13, 7430 Ikast
cecilie@lagersalg.com
tel: 53250357
www.missamira.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | -7.22 | 708.35 | 2 086.82 | 1 957.86 |
| Wages and salaries | - 615.96 | -1 466.49 | ||
| Social security expenses | - 166.59 | |||
| Employee benefit expenses | - 175.09 | |||
| EBIT | -7.22 | 533.26 | 1 470.86 | 324.78 |
| Other financial income | 1.26 | |||
| Other financial expenses | -0.27 | -2.32 | -14.48 | -18.21 |
| Pre-tax profit | -7.50 | 530.94 | 1 456.39 | 307.83 |
| Income taxes | - 115.16 | - 320.40 | -73.99 | |
| Net earnings | -7.50 | 415.78 | 1 135.98 | 233.84 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Investments total | ||||
| Long term receivables total | ||||
| Finished products/goods | 55.00 | 253.98 | 1 607.66 | 1 475.26 |
| Inventories total | 55.00 | 253.98 | 1 607.66 | 1 475.26 |
| Current other receivables | 14.11 | 80.00 | 110.00 | 531.49 |
| Short term receivables total | 14.11 | 80.00 | 110.00 | 531.49 |
| Cash and bank deposits | 663.30 | 142.05 | 126.42 | |
| Cash and cash equivalents | 663.30 | 142.05 | 126.42 | |
| Balance sheet total (assets) | 69.11 | 997.28 | 1 859.70 | 2 133.17 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 400.00 | 1 000.00 | ||
| Other reserves | -1 000.00 | |||
| Retained earnings | - 407.50 | 8.29 | 144.27 | |
| Profit of the financial year | -7.50 | 415.78 | 1 135.98 | 233.84 |
| Shareholders equity total | 32.50 | 448.28 | 1 184.27 | 418.10 |
| Non-current liabilities total | ||||
| Current loans from credit institutions | 6.61 | |||
| Current trade creditors | 30.00 | 269.21 | 38.90 | 751.26 |
| Short-term deferred tax liabilities | 115.16 | 320.40 | 43.72 | |
| Other non-interest bearing current liabilities | 164.63 | 316.13 | 920.08 | |
| Current liabilities total | 36.61 | 549.00 | 675.44 | 1 715.06 |
| Balance sheet total (liabilities) | 69.11 | 997.28 | 1 859.70 | 2 133.17 |
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.