Mrs Clean ApS
CVR number: 38973797
Havlundsvej 26, 8250 Egå
mrs.clean.marianne@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 518.99 | 1 302.13 | 1 103.84 | 1 559.61 | 1 395.40 |
| Employee benefit expenses | -1 428.33 | -1 356.66 | -1 237.62 | -1 505.57 | -1 302.20 |
| EBIT | 90.66 | -54.53 | - 133.77 | 54.04 | 93.20 |
| Other financial expenses | -0.75 | -0.43 | -0.20 | -0.07 | |
| Pre-tax profit | 90.66 | -55.29 | - 134.20 | 53.84 | 93.13 |
| Income taxes | -20.13 | 11.31 | 29.52 | -11.85 | -20.49 |
| Net earnings | 70.53 | -43.97 | - 104.68 | 42.00 | 72.64 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 16.00 | 16.00 | 16.00 | 16.00 | |
| Investments total | 16.00 | 16.00 | 16.00 | 16.00 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 182.54 | 99.75 | 103.08 | 60.02 | 124.12 |
| Short term receivables total | 182.54 | 99.75 | 103.08 | 60.02 | 124.12 |
| Cash and bank deposits | 116.72 | 332.17 | 24.77 | 144.20 | |
| Cash and cash equivalents | 116.72 | 332.17 | 24.77 | 144.20 | |
| Balance sheet total (assets) | 299.25 | 447.92 | 119.08 | 100.79 | 284.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 70.53 | ||||
| Retained earnings | -70.53 | -43.97 | - 148.65 | - 106.66 | |
| Profit of the financial year | 70.53 | -43.97 | - 104.68 | 42.00 | 72.64 |
| Shareholders equity total | 120.53 | 6.03 | -98.65 | -56.65 | 15.99 |
| Non-current owed to group member | 45.55 | 34.24 | |||
| Non-current other liabilities | 133.17 | 407.65 | |||
| Non-current liabilities total | 178.72 | 441.89 | |||
| Current loans from credit institutions | 68.41 | ||||
| Current owed to group member | 0.61 | 12.46 | 32.95 | ||
| Other non-interest bearing current liabilities | 148.72 | 144.98 | 235.39 | ||
| Current liabilities total | 217.74 | 157.44 | 268.33 | ||
| Balance sheet total (liabilities) | 299.25 | 447.92 | 119.08 | 100.79 | 284.32 |
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.