Tegnestuen-Myrtue ApS — Credit Rating and Financial Key Figures
CVR number: 39948842
Buggesgårdvej 2 A, Kolt 8361 Hasselager
Fm@tegnestuen-myrtue.dk
tel: 28606247
Www.tegnestuen-myrtue.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 441.66 | 1 452.33 | 1 080.87 | 1 334.58 |
| Employee benefit expenses | - 396.75 | -1 197.04 | -1 479.33 | -1 198.59 |
| EBIT | 44.91 | 255.28 | - 398.46 | 136.00 |
| Other financial income | 0.59 | 2.21 | 1.64 | 5.41 |
| Other financial expenses | -4.15 | -7.89 | -11.73 | -32.96 |
| Pre-tax profit | 41.34 | 249.60 | - 408.55 | 108.45 |
| Income taxes | -6.14 | -55.22 | 88.83 | -27.14 |
| Net earnings | 35.20 | 194.38 | - 319.72 | 81.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Tangible assets total | ||||
| Other receivables | 10.50 | 10.50 | 10.50 | |
| Investments total | 10.50 | 10.50 | 10.50 | |
| Long term receivables total | ||||
| Inventories total | ||||
| Current trade debtors | 111.63 | 852.75 | 1 397.81 | 1 671.98 |
| Prepayments and accrued income | 4.55 | 12.42 | 20.02 | 57.23 |
| Current other receivables | 0.32 | 271.73 | 11.31 | |
| Current deferred tax assets | 88.83 | 66.68 | ||
| Short term receivables total | 116.50 | 1 136.90 | 1 517.97 | 1 795.90 |
| Cash and bank deposits | 204.99 | 262.95 | 366.86 | 6.36 |
| Cash and cash equivalents | 204.99 | 262.95 | 366.86 | 6.36 |
| Balance sheet total (assets) | 321.49 | 1 410.36 | 1 895.33 | 1 812.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|
| Share capital | 0.00 | 0.00 | 40.00 | 40.00 |
| Other reserves | 16.35 | 40.00 | ||
| Retained earnings | -35.20 | -23.65 | 170.73 | - 149.00 |
| Profit of the financial year | 35.20 | 194.38 | - 319.72 | 81.31 |
| Shareholders equity total | 16.35 | 210.72 | - 109.00 | -27.69 |
| Non-current loans from credit institutions | 64.20 | 45.70 | 25.59 | 5.14 |
| Non-current liabilities total | 64.20 | 45.70 | 25.59 | 5.14 |
| Current loans from credit institutions | 17.00 | 18.00 | 19.00 | 166.62 |
| Current trade creditors | 99.94 | 595.09 | 1 458.78 | 1 485.56 |
| Current owed to participating | 3.47 | 1.00 | ||
| Short-term deferred tax liabilities | 6.14 | 61.36 | 55.22 | |
| Other non-interest bearing current liabilities | 117.88 | 476.01 | 445.74 | 182.14 |
| Current liabilities total | 240.95 | 1 153.93 | 1 978.74 | 1 835.31 |
| Balance sheet total (liabilities) | 321.49 | 1 410.36 | 1 895.33 | 1 812.76 |
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.