MIELCKE & HURTIGKARL ApS — Credit Rating and Financial Key Figures
CVR number: 31061911
Frederiksberg Runddel 1, 2000 Frederiksberg
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 754.80 | 5 728.02 | 10 109.35 | 13 647.90 | 12 902.77 |
| Employee benefit expenses | -6 730.06 | -4 920.48 | -8 578.45 | -12 966.82 | -11 470.13 |
| Other operating expenses | -72.83 | ||||
| Total depreciation | - 413.32 | - 235.29 | - 231.70 | - 237.35 | - 245.28 |
| EBIT | 611.41 | 572.25 | 1 299.19 | 443.73 | 1 114.54 |
| Other financial income | 0.10 | 26.96 | |||
| Other financial expenses | -67.29 | -14.51 | -44.34 | -30.96 | -11.67 |
| Pre-tax profit | 544.22 | 557.75 | 1 254.85 | 412.77 | 1 129.83 |
| Income taxes | - 137.14 | - 160.40 | - 312.39 | - 134.99 | - 331.47 |
| Net earnings | 407.08 | 397.35 | 942.46 | 277.77 | 798.36 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 196.47 | ||||
| Machinery and equipment | 1 215.15 | 1 294.49 | 1 062.79 | 887.70 | 737.55 |
| Tangible assets total | 1 411.62 | 1 294.49 | 1 062.79 | 887.70 | 737.55 |
| Investments total | |||||
| Non-current other receivables | 385.61 | 388.97 | |||
| Long term receivables total | 385.61 | 388.97 | |||
| Raw materials and consumables | 2 278.83 | ||||
| Finished products/goods | 2 098.22 | 2 928.52 | 3 895.80 | 3 891.82 | |
| Inventories total | 2 098.22 | 2 278.83 | 2 928.52 | 3 895.80 | 3 891.82 |
| Current trade debtors | 66.00 | 110.00 | 1 393.05 | 1 314.04 | 888.34 |
| Current amounts owed by group member comp. | 146.45 | 384.61 | 251.41 | 189.50 | |
| Prepayments and accrued income | 135.04 | 180.68 | |||
| Current other receivables | 700.45 | 1 121.38 | 287.83 | 276.01 | 417.11 |
| Short term receivables total | 766.45 | 1 512.87 | 2 065.50 | 1 841.46 | 1 675.62 |
| Cash and bank deposits | 532.90 | 1 166.72 | 2 948.02 | 1 639.98 | 3 120.56 |
| Cash and cash equivalents | 532.90 | 1 166.72 | 2 948.02 | 1 639.98 | 3 120.56 |
| Balance sheet total (assets) | 4 809.20 | 6 252.91 | 9 004.84 | 8 650.55 | 9 814.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 147.00 | 147.00 | 147.00 | 147.00 | 147.00 |
| Shares repurchased | 300.00 | 500.00 | |||
| Retained earnings | -1 082.80 | - 675.72 | - 278.37 | 364.09 | 141.86 |
| Profit of the financial year | 407.08 | 397.35 | 942.46 | 277.77 | 798.36 |
| Shareholders equity total | - 528.72 | - 131.37 | 811.09 | 1 088.86 | 1 587.22 |
| Provisions | 92.59 | 126.76 | 109.68 | 87.20 | 61.65 |
| Non-current deferred tax liabilities | 329.47 | 157.48 | 357.02 | ||
| Non-current liabilities total | 329.47 | 157.48 | 357.02 | ||
| Current bonds | 1 597.01 | 1 031.77 | 1 205.51 | ||
| Current loans from credit institutions | 39.52 | 8.31 | 46.15 | ||
| Advances received | 4 772.79 | 5 578.31 | |||
| Current trade creditors | 271.13 | 251.74 | 1 087.34 | 1 132.88 | 784.02 |
| Current owed to participating | 5.85 | ||||
| Current owed to group member | 86.49 | ||||
| Short-term deferred tax liabilities | 156.07 | 156.07 | 329.47 | 157.48 | |
| Other non-interest bearing current liabilities | 2 064.34 | 1 038.05 | |||
| Accruals and deferred income | 2 823.36 | 4 811.66 | 4 874.65 | 41.79 | 31.30 |
| Current liabilities total | 5 245.33 | 6 257.52 | 7 754.59 | 7 317.01 | 7 808.62 |
| Balance sheet total (liabilities) | 4 809.20 | 6 252.91 | 9 004.84 | 8 650.55 | 9 814.51 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.