JØRGEN MØLLER DESIGN ApS
CVR number: 34205868
Fredensborgvej 12 H, 3080 Tikøb
rthmoller@gmail.com
tel: 48481116
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 468.00 | 667.00 | 427.00 | 406.00 | 510.45 |
| Employee benefit expenses | - 374.00 | - 238.00 | - 349.00 | - 355.00 | - 368.15 |
| EBIT | 94.00 | 429.00 | 78.00 | 51.00 | 142.30 |
| Other financial income | 5.71 | ||||
| Other financial expenses | -1.00 | -1.00 | -6.00 | -6.00 | -0.06 |
| Pre-tax profit | 93.00 | 428.00 | 72.00 | 45.00 | 147.95 |
| Income taxes | -21.00 | -95.00 | -16.00 | -10.00 | -32.54 |
| Net earnings | 72.00 | 333.00 | 56.00 | 35.00 | 115.42 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 170.00 | 166.00 | 217.00 | 123.00 | 118.08 |
| Short term receivables total | 170.00 | 166.00 | 217.00 | 123.00 | 118.08 |
| Cash and bank deposits | 851.00 | 1 177.00 | 850.00 | 809.00 | 820.99 |
| Cash and cash equivalents | 851.00 | 1 177.00 | 850.00 | 809.00 | 820.99 |
| Balance sheet total (assets) | 1 021.00 | 1 343.00 | 1 067.00 | 932.00 | 939.07 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 81.00 | 81.00 | 81.00 | 81.00 | 81.00 |
| Shares repurchased | 150.00 | 150.00 | 150.00 | 150.00 | 300.00 |
| Retained earnings | 566.00 | 487.00 | 670.00 | 576.00 | 310.24 |
| Profit of the financial year | 72.00 | 333.00 | 56.00 | 35.00 | 115.42 |
| Shareholders equity total | 869.00 | 1 051.00 | 957.00 | 842.00 | 806.66 |
| Non-current other liabilities | 9.00 | ||||
| Non-current liabilities total | 9.00 | ||||
| Current trade creditors | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 |
| Short-term deferred tax liabilities | 12.54 | ||||
| Other non-interest bearing current liabilities | 127.00 | 276.00 | 94.00 | 74.00 | 103.88 |
| Current liabilities total | 143.00 | 292.00 | 110.00 | 90.00 | 132.42 |
| Balance sheet total (liabilities) | 1 021.00 | 1 343.00 | 1 067.00 | 932.00 | 939.07 |
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.