MILCO ApS — Credit Rating and Financial Key Figures
CVR number: 28510802
Trymsvej 5, 8600 Silkeborg
mail@milco.dk
tel: 30204887
milco.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 398.71 | 3 071.20 | 4 146.21 | 3 783.59 | 3 871.08 |
| Employee benefit expenses | - 525.37 | - 714.49 | - 714.55 | - 595.32 | - 580.59 |
| Reduction in value of non-current assets | -3 946.04 | 1 288.40 | - 605.63 | -2 590.49 | |
| EBIT | 2 873.35 | 6 302.76 | 4 720.07 | 2 582.64 | 700.00 |
| Other financial income | 0.90 | 3.81 | 0.81 | 1.63 | 9.88 |
| Other financial expenses | -1 257.22 | - 800.96 | -1 029.63 | -1 092.99 | -1 892.92 |
| Net income from associates (fin.) | 337.92 | 466.86 | 253.06 | ||
| Pre-tax profit | 1 617.03 | 5 505.61 | 4 029.17 | 1 958.14 | - 929.98 |
| Income taxes | - 360.50 | -1 211.84 | - 826.02 | - 496.34 | 203.31 |
| Net earnings | 1 256.52 | 4 293.77 | 3 203.15 | 1 461.81 | - 726.67 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 71 862.40 | 76 750.00 | 84 250.00 | 84 800.00 | 82 400.00 |
| Tangible assets total | 71 862.40 | 76 750.00 | 84 250.00 | 84 800.00 | 82 400.00 |
| Holdings in group member companies | 7 329.99 | 7 796.85 | 8 049.91 | ||
| Investments total | 7 329.99 | 7 796.85 | 8 049.91 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 17.56 | 8.34 | |||
| Prepayments and accrued income | 68.54 | 78.25 | 82.34 | 85.17 | 86.53 |
| Current other receivables | 228.10 | 281.00 | 152.11 | 6.23 | 84.30 |
| Short term receivables total | 296.64 | 359.25 | 252.01 | 91.40 | 179.18 |
| Cash and bank deposits | 176.52 | 109.04 | 254.30 | 93.50 | 92.74 |
| Cash and cash equivalents | 176.52 | 109.04 | 254.30 | 93.50 | 92.74 |
| Balance sheet total (assets) | 72 335.56 | 77 218.29 | 92 086.30 | 92 781.76 | 90 721.83 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 650.00 | ||||
| Retained earnings | 8 369.96 | 8 976.48 | 13 270.25 | 16 473.40 | 17 935.20 |
| Profit of the financial year | 1 256.52 | 4 293.77 | 3 203.15 | 1 461.81 | - 726.67 |
| Shareholders equity total | 9 751.48 | 14 045.25 | 16 598.40 | 18 060.20 | 17 333.53 |
| Provisions | 1 675.97 | 2 698.09 | 3 157.48 | 3 334.38 | 2 990.66 |
| Non-current loans from credit institutions | 41 236.29 | 42 229.83 | 43 167.12 | 42 172.40 | 41 161.25 |
| Non-current owed to group member | 14 744.88 | 14 113.48 | |||
| Non-current other liabilities | 7 610.91 | 500.00 | |||
| Non-current deferred tax liabilities | 9 065.39 | 11 000.17 | |||
| Non-current liabilities total | 48 847.21 | 42 229.83 | 43 667.12 | 65 982.67 | 66 274.90 |
| Current loans from credit institutions | 984.00 | 1 040.00 | 1 506.33 | 1 389.33 | 1 219.67 |
| Advances received | 113.50 | 194.54 | 223.38 | 199.19 | 189.44 |
| Current trade creditors | 3 469.67 | 1 280.14 | 2 304.95 | 1 396.11 | 142.26 |
| Current owed to participating | 1 872.35 | ||||
| Current owed to group member | 14 257.38 | 420.00 | 460.00 | ||
| Short-term deferred tax liabilities | 189.73 | 366.63 | 319.44 | 140.40 | |
| Other non-interest bearing current liabilities | 5 621.38 | 15 540.72 | 10 004.64 | 1 680.44 | 1 970.97 |
| Current liabilities total | 12 060.90 | 18 245.12 | 28 663.31 | 5 404.50 | 4 122.74 |
| Balance sheet total (liabilities) | 72 335.56 | 77 218.29 | 92 086.30 | 92 781.76 | 90 721.83 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.