MIRO EJENDOMME ApS
CVR number: 34886156
Christianshavns Voldgade 15, 1424 København K
michael@miroejendomme.dk
tel: 20788871
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 858.47 | 3 124.78 | 2 876.34 | 344.12 | 824.74 |
| Employee benefit expenses | - 978.82 | -1 824.38 | -1 075.03 | -1 753.28 | - 971.66 |
| Other operating expenses | -5.20 | ||||
| Total depreciation | - 526.54 | - 397.33 | - 307.65 | - 294.91 | - 283.89 |
| EBIT | - 646.89 | 903.06 | 1 493.66 | -1 709.28 | - 430.81 |
| Other financial income | 0.96 | -0.38 | 0.04 | ||
| Other financial expenses | - 170.37 | - 367.83 | -1 167.52 | - 286.51 | - 271.47 |
| Net income from associates (fin.) | -12.92 | -73.02 | - 136.34 | - 326.58 | |
| Pre-tax profit | - 816.30 | 521.93 | 253.12 | -2 132.12 | -1 028.82 |
| Income taxes | 179.49 | - 118.85 | -58.15 | 377.63 | |
| Net earnings | - 636.80 | 403.08 | 194.97 | -1 754.49 | -1 028.82 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 25 312.29 | 17 207.50 | 11 380.03 | 12 632.87 | 9 670.30 |
| Machinery and equipment | 112.00 | 74.67 | 68.45 | ||
| Other tangible assets | -68.45 | ||||
| Tangible assets total | 25 424.29 | 17 282.17 | 11 380.03 | 12 632.87 | 9 670.30 |
| Other receivables | 38.40 | 38.40 | 38.40 | 38.40 | 38.40 |
| Investments total | 38.40 | 38.40 | 38.40 | 38.40 | 38.40 |
| Non-curr. owed by group member comp. | 630.85 | 377.93 | 647.33 | 1 165.99 | 1 027.41 |
| Long term receivables total | 630.85 | 377.93 | 647.33 | 1 165.99 | 1 027.41 |
| Inventories total | |||||
| Current trade debtors | 55.20 | 41.75 | 629.73 | 592.96 | 607.54 |
| Current other receivables | 243.03 | 1 390.61 | 10.63 | 16.63 | |
| Current deferred tax assets | 437.90 | 350.87 | 375.42 | 375.42 | |
| Short term receivables total | 493.10 | 635.64 | 2 020.33 | 979.00 | 999.58 |
| Cash and bank deposits | 4.90 | ||||
| Cash and cash equivalents | 4.90 | ||||
| Balance sheet total (assets) | 26 586.64 | 18 334.14 | 14 086.09 | 14 821.17 | 11 735.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 1 000.00 |
| Retained earnings | - 249.32 | - 886.13 | - 823.67 | - 628.70 | -2 383.19 |
| Profit of the financial year | - 636.80 | 403.08 | 194.97 | -1 754.49 | -1 028.82 |
| Shareholders equity total | - 806.13 | - 403.04 | - 548.70 | -2 303.19 | -2 412.00 |
| Provisions | 2.22 | ||||
| Non-current loans from credit institutions | 12 900.57 | 6 301.82 | 6 499.01 | 4 853.69 | 4 058.87 |
| Non-current owed to group member | 10 185.34 | 10 950.34 | 8 191.84 | 11 530.84 | 9 301.35 |
| Non-current other liabilities | 61.84 | -1 499.47 | |||
| Non-current deferred tax liabilities | 73.07 | ||||
| Non-current liabilities total | 23 147.75 | 17 252.16 | 13 264.44 | 16 384.52 | 13 360.22 |
| Current loans from credit institutions | 2 788.40 | 413.72 | 405.97 | 152.54 | 227.00 |
| Short-term deferred tax liabilities | 186.05 | 217.86 | 186.05 | 259.12 | 132.60 |
| Other non-interest bearing current liabilities | 1 270.56 | 853.44 | 350.99 | 328.18 | 427.88 |
| Accruals and deferred income | 425.12 | ||||
| Current liabilities total | 4 245.02 | 1 485.02 | 1 368.13 | 739.83 | 787.48 |
| Balance sheet total (liabilities) | 26 586.64 | 18 334.14 | 14 086.09 | 14 821.17 | 11 735.69 |
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.