Mørkhøj Frugt og blomster ApS
CVR number: 30197496
Mørkhøjvej 107, Smørumnedre 2860 Søborg
michaelgiessing@icloud.com
tel: 25215680
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 448.44 | 1 378.14 | 1 290.98 | 1 227.07 |
| Costs of manufacturing | - 977.43 | - 865.97 | - 669.70 | |
| External services | - 289.01 | - 191.15 | ||
| Rents | - 157.14 | - 131.22 | ||
| Gross profit | 159.43 | 209.55 | 194.22 | 327.59 |
| Costs of management | -73.66 | -98.56 | ||
| Wages and salaries | -88.38 | - 209.40 | - 251.02 | - 278.10 |
| Other operating expenses | -78.45 | |||
| EBIT | -7.40 | 0.15 | -56.80 | 49.49 |
| Other financial expenses | -2.00 | -0.15 | -0.15 | |
| Pre-tax profit | -9.40 | -56.95 | 49.49 | |
| Income taxes | 2.07 | |||
| Net earnings | -7.33 | -56.95 | 49.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 40.00 | 46.39 | 45.87 | 104.92 | |
| Inventories total | 40.00 | 46.39 | 45.87 | 104.92 | |
| Current other receivables | 9.40 | ||||
| Current deferred tax assets | 11.29 | 14.54 | |||
| Short term receivables total | 11.29 | 9.40 | 14.54 | ||
| Cash and bank deposits | 105.81 | 2.12 | 3.76 | 3.03 | |
| Cash and cash equivalents | 105.81 | 2.12 | 3.76 | 3.03 | |
| Balance sheet total (assets) | 11.29 | 155.21 | 48.51 | 49.63 | 122.50 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 11.29 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 7.33 | -9.40 | 40.07 | -16.88 | |
| Profit of the financial year | -7.33 | -56.95 | 49.49 | ||
| Shareholders equity total | 11.29 | 40.00 | 30.60 | 23.12 | 72.61 |
| Non-current liabilities total | |||||
| Current trade creditors | 51.92 | 16.09 | 12.80 | ||
| Other non-interest bearing current liabilities | 63.29 | 1.82 | 26.51 | 37.09 | |
| Current liabilities total | 115.21 | 17.91 | 26.51 | 49.88 | |
| Balance sheet total (liabilities) | 11.29 | 155.21 | 48.51 | 49.63 | 122.50 |
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.