MIL-TEK DANMARK A/S
CVR number: 26889855
Torstedvej 6-8, 6990 Ulfborg
info@miltek.dk
tel: 96758100
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 2 068.73 | ||||
| Gross profit | 13 689.00 | 12 330.50 | 14 514.00 | 16 336.56 | 15 387.72 |
| Costs of management | -4 610.00 | -4 387.30 | -4 427.93 | -4 427.60 | -4 765.22 |
| Costs of distribution | -6 804.00 | -6 191.15 | -7 009.90 | -7 392.04 | -7 606.30 |
| EBIT | 2 275.00 | 3 820.78 | 3 076.18 | 4 516.92 | 3 016.20 |
| Other financial income | 255.00 | 303.37 | 1 003.63 | 437.86 | 153.91 |
| Other financial expenses | - 832.00 | -1 770.43 | - 716.07 | - 299.95 | -1 167.46 |
| Pre-tax profit | 1 698.00 | 2 353.72 | 3 363.74 | 4 654.82 | 2 002.65 |
| Income taxes | - 401.00 | - 524.25 | - 546.45 | -1 038.43 | - 459.46 |
| Net earnings | 1 297.00 | 1 829.47 | 2 817.29 | 3 616.39 | 1 543.19 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 4 865.00 | 4 264.12 | 3 377.41 | 3 847.60 | 3 238.10 |
| Advance payments and construction in progress | 859.57 | ||||
| Tangible assets total | 4 865.00 | 4 264.12 | 4 236.98 | 3 847.60 | 3 238.10 |
| Other receivables | 31.00 | 31.27 | 31.27 | 3 357.75 | 2 829.37 |
| Investments total | 31.00 | 31.27 | 31.27 | 3 357.75 | 2 829.37 |
| Non-current other receivables | 1 822.00 | 1 822.50 | 3 765.96 | ||
| Long term receivables total | 1 822.00 | 1 822.50 | 3 765.96 | ||
| Finished products/goods | 32 976.00 | 33 350.52 | 36 207.23 | 51 157.42 | 59 680.65 |
| Advance payments | 489.95 | 274.68 | |||
| Inventories total | 32 976.00 | 33 350.52 | 36 697.19 | 51 432.10 | 59 680.65 |
| Current trade debtors | 14 228.00 | 12 948.98 | 9 528.67 | 13 761.98 | 11 814.32 |
| Current amounts owed by group member comp. | 7 972.63 | 7 546.92 | 3 350.00 | ||
| Prepayments and accrued income | 435.23 | 519.46 | |||
| Current other receivables | 12 249.00 | 10 785.13 | 313.37 | 511.33 | 386.17 |
| Short term receivables total | 26 477.00 | 23 734.11 | 17 814.67 | 22 255.48 | 16 069.95 |
| Cash and bank deposits | 1 720.00 | 4 464.64 | 2 049.54 | 6.19 | 302.43 |
| Cash and cash equivalents | 1 720.00 | 4 464.64 | 2 049.54 | 6.19 | 302.43 |
| Balance sheet total (assets) | 67 891.00 | 67 667.16 | 64 595.60 | 80 899.11 | 82 120.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 335.00 | 334.85 | |||
| Shares repurchased | 300.00 | 3 700.00 | |||
| Retained earnings | 41 393.00 | 42 690.00 | 44 554.32 | 43 671.61 | 47 288.00 |
| Profit of the financial year | 1 297.00 | 1 829.47 | 2 817.29 | 3 616.39 | 1 543.19 |
| Shareholders equity total | 43 525.00 | 45 354.33 | 48 171.61 | 51 488.00 | 49 331.19 |
| Provisions | 159.00 | 141.11 | 92.75 | 193.52 | 89.04 |
| Non-current loans from credit institutions | 11 204.00 | 11 158.88 | 3 718.15 | ||
| Non-current leasing loans | 254.00 | 90.62 | 201.99 | ||
| Non-current owed to group member | 3 700.00 | 3 700.00 | 3 700.00 | 5 275.00 | 5 275.00 |
| Non-current other liabilities | 896.28 | 706.59 | 707.08 | 755.60 | |
| Non-current liabilities total | 15 158.00 | 15 845.78 | 8 124.74 | 6 184.06 | 6 030.60 |
| Current loans from credit institutions | 145.00 | 161.77 | 110.70 | 11 224.64 | 15 497.60 |
| Current trade creditors | 5 208.00 | 4 003.33 | 5 924.84 | 9 724.97 | 9 108.09 |
| Current owed to group member | 700.00 | 41.20 | |||
| Short-term deferred tax liabilities | 1 536.00 | 542.08 | 1 136.89 | 937.66 | 563.95 |
| Other non-interest bearing current liabilities | 1 460.00 | 1 618.78 | 1 034.06 | 1 146.26 | 1 458.83 |
| Current liabilities total | 9 049.00 | 6 325.95 | 8 206.50 | 23 033.53 | 26 669.67 |
| Balance sheet total (liabilities) | 67 891.00 | 67 667.16 | 64 595.60 | 80 899.11 | 82 120.50 |
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.