MERANSØ INVEST ApS
CVR number: 70430010
Esperance Alle 6 A, 2920 Charlottenlund
orjan@c.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -25.00 | -13.00 | -10.63 | ||
| Gross profit | -25.00 | -13.00 | -10.63 | ||
| Costs of management | -12.50 | ||||
| EBIT | -12.50 | -25.00 | -13.00 | -10.63 | |
| Other financial income | 62.01 | 62.00 | 62.00 | 63.00 | 62.01 |
| Other financial expenses | -0.44 | ||||
| Pre-tax profit | 49.51 | 62.00 | 37.00 | 50.00 | 50.95 |
| Income taxes | -9.37 | -8.00 | -11.00 | -11.20 | |
| Net earnings | 49.51 | 52.63 | 29.00 | 39.00 | 39.75 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1 550.00 | 1 550.00 | 1 550.00 | 1 550.00 | 1 550.00 |
| Current deferred tax assets | 10.00 | 3.00 | |||
| Short term receivables total | 1 550.00 | 1 560.00 | 1 553.00 | 1 550.00 | 1 550.00 |
| Cash and bank deposits | 153.13 | 205.13 | 32.00 | 73.00 | 112.98 |
| Cash and cash equivalents | 153.13 | 205.13 | 32.00 | 73.00 | 112.98 |
| Balance sheet total (assets) | 1 703.13 | 1 765.13 | 1 585.00 | 1 623.00 | 1 662.98 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 200.00 | ||||
| Retained earnings | 1 391.12 | 1 240.63 | 1 293.00 | 1 322.00 | 1 360.65 |
| Profit of the financial year | 49.51 | 52.63 | 29.00 | 39.00 | 39.75 |
| Shareholders equity total | 1 690.63 | 1 743.26 | 1 572.00 | 1 611.00 | 1 650.40 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.50 | 12.50 | 13.00 | 12.00 | 12.50 |
| Short-term deferred tax liabilities | 9.37 | 0.08 | |||
| Current liabilities total | 12.50 | 21.87 | 13.00 | 12.00 | 12.58 |
| Balance sheet total (liabilities) | 1 703.13 | 1 765.13 | 1 585.00 | 1 623.00 | 1 662.98 |
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.