MIKROGRAF A/S
CVR number: 21443646
Valdemarsgade 46, 8000 Aarhus C
info@mikrograf.dk
tel: 70222101
www.mikrograf.dk
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 1 745.35 | ||||
| Costs of manufacturing | - 992.80 | ||||
| Gross profit | 787.47 | 387.87 | - 138.66 | 489.83 | 386.29 |
| Costs of management | - 366.25 | ||||
| Employee benefit expenses | - 388.38 | - 402.84 | - 375.37 | - 286.18 | |
| EBIT | 399.09 | -14.97 | - 514.02 | 203.65 | 115.05 |
| Other financial income | 10.38 | -3.86 | |||
| Other financial expenses | -0.67 | -11.00 | -14.73 | -15.77 | 6.41 |
| Pre-tax profit | 408.80 | -25.97 | - 528.75 | 187.88 | 117.59 |
| Income taxes | -89.87 | 5.66 | 116.30 | - 120.90 | -28.34 |
| Net earnings | 318.93 | -20.31 | - 412.45 | 66.98 | 89.25 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 527.39 | 501.07 | 803.25 | 974.01 | 1 074.36 |
| Current owed by particip. interest comp. | 910.23 | ||||
| Current other receivables | 90.77 | 45.21 | 384.92 | 884.92 | 2 527.02 |
| Current deferred tax assets | 6.20 | 4.60 | 120.90 | ||
| Short term receivables total | 624.37 | 550.88 | 1 309.07 | 1 858.93 | 4 511.61 |
| Cash and bank deposits | 2 741.69 | 2 630.12 | 2 276.34 | 1 575.83 | |
| Cash and cash equivalents | 2 741.69 | 2 630.12 | 2 276.34 | 1 575.83 | |
| Balance sheet total (assets) | 3 366.06 | 3 181.00 | 3 585.41 | 3 434.76 | 4 511.61 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 450.00 | ||||
| Retained earnings | - 314.88 | 4.05 | -16.26 | - 428.71 | - 361.74 |
| Profit of the financial year | 318.93 | -20.31 | - 412.45 | 66.98 | 89.25 |
| Shareholders equity total | 954.05 | 483.74 | 71.29 | 138.26 | 227.51 |
| Non-current loans from credit institutions | 4 033.18 | ||||
| Non-current liabilities total | 4 033.18 | ||||
| Current trade creditors | 2 069.66 | 2 427.08 | 3 195.64 | 3 091.77 | |
| Current owed to group member | 120.47 | 5.00 | |||
| Short-term deferred tax liabilities | 87.87 | 80.61 | |||
| Other non-interest bearing current liabilities | 134.01 | 184.58 | 318.48 | 204.72 | 250.92 |
| Current liabilities total | 2 412.01 | 2 697.26 | 3 514.12 | 3 296.50 | 250.92 |
| Balance sheet total (liabilities) | 3 366.06 | 3 181.00 | 3 585.41 | 3 434.76 | 4 511.61 |
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.