MILLEDEUX ApS
CVR number: 36430737
Vintervej 16, 2920 Charlottenlund
www.milledeux.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 38.85 | 556.59 | 199.91 | 591.45 | 237.17 |
| Employee benefit expenses | -51.74 | -75.41 | -68.86 | ||
| EBIT | 38.85 | 504.84 | 124.50 | 522.60 | 237.17 |
| Other financial expenses | -8.05 | -28.23 | -10.86 | -11.20 | -11.69 |
| Pre-tax profit | 30.79 | 476.61 | 113.64 | 511.40 | 225.47 |
| Income taxes | -13.48 | ||||
| Net earnings | 30.79 | 476.61 | 113.64 | 511.40 | 211.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 751.13 | 876.13 | 1 041.13 | 1 146.13 | 1 146.13 |
| Inventories total | 751.13 | 876.13 | 1 041.13 | 1 146.13 | 1 146.13 |
| Current trade debtors | 67.76 | 189.98 | 140.37 | 124.91 | 421.82 |
| Current other receivables | 247.89 | 242.21 | 332.58 | 406.72 | 442.05 |
| Short term receivables total | 315.65 | 432.19 | 472.94 | 531.63 | 863.87 |
| Cash and bank deposits | 28.59 | ||||
| Cash and cash equivalents | 28.59 | ||||
| Balance sheet total (assets) | 1 066.78 | 1 336.91 | 1 514.07 | 1 677.76 | 2 010.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Retained earnings | -1 183.11 | -1 152.32 | - 730.23 | - 610.59 | -99.19 |
| Profit of the financial year | 30.79 | 476.61 | 113.64 | 511.40 | 211.99 |
| Shareholders equity total | -1 092.32 | - 615.71 | - 556.59 | -39.19 | 172.80 |
| Provisions | 10.00 | 10.00 | 10.00 | ||
| Non-current owed to group member | 550.03 | 108.03 | 100.00 | 95.00 | 310.00 |
| Non-current liabilities total | 550.03 | 108.03 | 100.00 | 95.00 | 310.00 |
| Current loans from credit institutions | 192.54 | 164.56 | 175.49 | ||
| Current trade creditors | 380.76 | 250.48 | 283.54 | 158.88 | |
| Current owed to participating | 1 386.45 | 1 463.83 | 1 517.64 | 1 163.85 | 1 169.35 |
| Short-term deferred tax liabilities | 13.48 | ||||
| Other non-interest bearing current liabilities | 222.62 | ||||
| Current liabilities total | 1 609.07 | 1 844.58 | 1 960.66 | 1 611.94 | 1 517.20 |
| Balance sheet total (liabilities) | 1 066.78 | 1 336.91 | 1 514.07 | 1 677.76 | 2 010.00 |
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.