Myrepair ApS — Credit Rating and Financial Key Figures
CVR number: 42761273
Finlandsgade 17, 8200 Aarhus N
Income statement (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 1 025.00 | 1 215.00 | 1 209.77 |
| Employee benefit expenses | - 514.00 | -1 003.00 | - 985.11 |
| Total depreciation | -49.00 | -42.00 | -42.00 |
| EBIT | 462.00 | 170.00 | 182.65 |
| Other financial expenses | -32.00 | -39.00 | -51.82 |
| Pre-tax profit | 430.00 | 131.00 | 130.84 |
| Income taxes | -96.00 | -31.00 | -29.41 |
| Net earnings | 334.00 | 100.00 | 101.43 |
Assets (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Goodwill | 77.00 | 57.00 | 36.67 |
| Intangible assets total | 77.00 | 57.00 | 36.67 |
| Machinery and equipment | 84.00 | 62.00 | 40.33 |
| Tangible assets total | 84.00 | 62.00 | 40.33 |
| Other receivables | 131.00 | 131.00 | 131.38 |
| Investments total | 131.00 | 131.00 | 131.38 |
| Long term receivables total | |||
| Finished products/goods | 103.00 | 139.00 | 209.78 |
| Inventories total | 103.00 | 139.00 | 209.78 |
| Prepayments and accrued income | 170.21 | ||
| Current other receivables | 2.00 | 45.80 | |
| Current deferred tax assets | 2.00 | 3.00 | 21.59 |
| Short term receivables total | 4.00 | 3.00 | 237.60 |
| Cash and bank deposits | 314.00 | 327.00 | 100.33 |
| Cash and cash equivalents | 314.00 | 327.00 | 100.33 |
| Balance sheet total (assets) | 713.00 | 719.00 | 756.09 |
Equity and liabilities (kDKK)
2022 | 2023 | 2024 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 59.00 | 61.00 | 67.50 |
| Retained earnings | -59.00 | 214.00 | 246.53 |
| Profit of the financial year | 334.00 | 100.00 | 101.43 |
| Shareholders equity total | 374.00 | 415.00 | 455.45 |
| Non-current liabilities total | |||
| Current trade creditors | 16.00 | 33.00 | 23.25 |
| Current owed to participating | 71.00 | 1.00 | 8.65 |
| Short-term deferred tax liabilities | 98.00 | 32.00 | |
| Other non-interest bearing current liabilities | 154.00 | 238.00 | 268.74 |
| Current liabilities total | 339.00 | 304.00 | 300.63 |
| Balance sheet total (liabilities) | 713.00 | 719.00 | 756.09 |
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.