MÜLLER EJENDOMSSERVICE APS
CVR number: 34705836
Roskildevej 342 F, 2630 Taastrup
lukas@mullerservice.dk
tel: 50172017
www.mullerservice.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 240.27 | 335.28 | 183.05 | 53.45 | 162.32 |
| Costs of management | - 333.46 | - 268.18 | - 231.46 | - 112.17 | -90.91 |
| Costs of distribution | -11.66 | -12.88 | -6.48 | -1.27 | -0.87 |
| EBIT | - 104.84 | 54.22 | -54.89 | -59.99 | 70.55 |
| Other financial income | 0.18 | ||||
| Other financial expenses | -6.91 | -3.36 | -0.31 | -4.43 | -1.20 |
| Pre-tax profit | - 111.75 | 50.86 | -55.20 | -64.42 | 69.53 |
| Income taxes | 18.62 | -11.81 | 0.01 | 0.02 | 0.03 |
| Net earnings | -93.14 | 39.05 | -55.19 | -64.40 | 69.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 203.29 | 119.80 | 50.94 | 4.47 | |
| Tangible assets total | 203.29 | 119.80 | 50.94 | 4.47 | |
| Other receivables | 64.76 | 64.76 | 64.76 | ||
| Investments total | 64.76 | 64.76 | 64.76 | ||
| Long term receivables total | |||||
| Finished products/goods | 48.00 | 48.00 | 48.00 | 48.00 | 48.00 |
| Inventories total | 48.00 | 48.00 | 48.00 | 48.00 | 48.00 |
| Current trade debtors | 233.03 | 213.63 | 59.05 | 24.45 | |
| Prepayments and accrued income | 16.41 | ||||
| Current other receivables | 135.00 | 30.00 | 87.37 | 67.69 | 18.20 |
| Current deferred tax assets | 24.07 | 22.26 | 16.26 | 16.26 | 8.26 |
| Short term receivables total | 392.10 | 265.88 | 103.63 | 143.00 | 67.31 |
| Cash and bank deposits | 94.95 | 253.68 | 274.09 | 196.03 | 410.84 |
| Cash and cash equivalents | 94.95 | 253.68 | 274.09 | 196.03 | 410.84 |
| Balance sheet total (assets) | 803.10 | 752.13 | 541.41 | 391.50 | 526.16 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | 311.61 | 218.48 | 257.53 | 202.34 | 137.94 |
| Profit of the financial year | -93.14 | 39.05 | -55.19 | -64.40 | 69.56 |
| Shareholders equity total | 298.48 | 337.53 | 282.34 | 217.94 | 287.49 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.39 | 21.86 | 3.93 | 5.70 | 31.18 |
| Current owed to participating | 213.75 | 18.09 | 16.55 | 15.68 | 14.94 |
| Other non-interest bearing current liabilities | 266.48 | 374.66 | 238.60 | 152.19 | 192.54 |
| Current liabilities total | 504.62 | 414.60 | 259.07 | 173.57 | 238.66 |
| Balance sheet total (liabilities) | 803.10 | 752.13 | 541.41 | 391.50 | 526.16 |
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.