Michael Gylling ApS
CVR number: 40992383
Bavnestedet 145, 3500 Værløse
mg@michaelgylling.dk
tel: 21680220
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 1 619.66 | 785.50 | 1 348.65 | 1 699.43 |
Employee benefit expenses | - 689.03 | - 689.66 | - 767.47 | - 561.60 |
Total depreciation | -41.24 | |||
EBIT | 930.63 | 95.84 | 581.18 | 1 096.58 |
Other financial income | 0.05 | |||
Other financial expenses | -3.01 | -3.45 | -5.78 | -3.04 |
Pre-tax profit | 927.63 | 92.40 | 575.40 | 1 093.59 |
Income taxes | - 200.34 | -21.09 | - 127.22 | - 251.28 |
Net earnings | 727.29 | 71.31 | 448.18 | 842.32 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Intangible assets total | ||||
Land and waters | 2 085.14 | 2 043.89 | ||
Tangible assets total | 2 085.14 | 2 043.89 | ||
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Current trade debtors | 329.19 | 2 173.16 | 218.50 | 331.96 |
Prepayments and accrued income | 1.50 | 22.03 | 13.89 | |
Current other receivables | 700.00 | 377.07 | 183.88 | 2.78 |
Current deferred tax assets | 23.05 | 23.05 | ||
Short term receivables total | 1 030.69 | 2 595.32 | 439.31 | 334.74 |
Cash and bank deposits | 398.08 | 266.83 | 619.87 | |
Cash and cash equivalents | 398.08 | 266.83 | 619.87 | |
Balance sheet total (assets) | 1 428.77 | 2 862.15 | 2 524.44 | 2 998.50 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
Shares repurchased | 56.50 | 57.20 | 58.90 | 61.00 |
Retained earnings | 210.34 | 880.43 | 892.84 | 1 280.02 |
Profit of the financial year | 727.29 | 71.31 | 448.18 | 842.32 |
Shareholders equity total | 1 034.13 | 1 048.94 | 1 439.92 | 2 223.34 |
Provisions | 92.73 | 113.87 | 167.94 | |
Non-current liabilities total | ||||
Current loans from credit institutions | 81.52 | |||
Current trade creditors | 1 458.26 | 328.31 | ||
Short-term deferred tax liabilities | 111.94 | 48.04 | 402.21 | |
Other non-interest bearing current liabilities | 189.97 | 241.09 | 458.71 | 372.95 |
Current liabilities total | 301.90 | 1 699.35 | 916.59 | 775.16 |
Balance sheet total (liabilities) | 1 428.77 | 2 862.15 | 2 524.44 | 2 998.50 |
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.