Milayas Jewellery & Business Development ApS — Credit Rating and Financial Key Figures
CVR number: 36561807
Jernbanegade 27, 6000 Kolding
rikke@milayas.dk
http://milayas.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 89.32 | 88.72 | 86.06 | 179.91 | 29.69 |
| Employee benefit expenses | -82.34 | -21.22 | -75.97 | -87.34 | - 116.27 |
| EBIT | 6.98 | 67.50 | 10.09 | 92.57 | -86.59 |
| Other financial expenses | -3.50 | -2.50 | -5.15 | -8.65 | -6.20 |
| Pre-tax profit | 3.48 | 65.00 | 4.95 | 83.92 | -92.79 |
| Income taxes | -1.89 | -14.34 | -1.91 | -18.96 | 19.32 |
| Net earnings | 1.59 | 50.66 | 3.04 | 64.96 | -73.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 103.30 | 127.35 | 200.73 | 288.10 | 299.63 |
| Inventories total | 103.30 | 127.35 | 200.73 | 288.10 | 299.63 |
| Current trade debtors | 4.70 | 14.75 | 6.85 | 8.75 | |
| Current other receivables | 4.40 | 4.40 | 31.04 | 12.00 | 12.61 |
| Current deferred tax assets | 3.00 | 2.00 | 2.00 | 21.32 | |
| Short term receivables total | 9.10 | 22.15 | 39.89 | 22.75 | 33.92 |
| Cash and bank deposits | 57.59 | 116.03 | 47.17 | 35.40 | 14.68 |
| Cash and cash equivalents | 57.59 | 116.03 | 47.17 | 35.40 | 14.68 |
| Balance sheet total (assets) | 169.99 | 265.53 | 287.79 | 346.24 | 348.23 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 10.00 | 10.00 | 40.00 | 40.00 | 40.00 |
| Other reserves | 30.00 | 30.00 | |||
| Retained earnings | -22.61 | -21.02 | 29.64 | 32.68 | 97.64 |
| Profit of the financial year | 1.59 | 50.66 | 3.04 | 64.96 | -73.47 |
| Shareholders equity total | 18.98 | 69.64 | 72.68 | 137.64 | 64.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 57.02 | 27.98 | 26.97 | 26.45 | 125.18 |
| Current owed to participating | 4.12 | 16.63 | 2.88 | 0.11 | |
| Current owed to group member | 63.78 | 78.30 | 88.57 | 100.74 | 103.71 |
| Short-term deferred tax liabilities | 1.89 | 17.34 | 0.91 | 18.96 | |
| Other non-interest bearing current liabilities | 28.31 | 68.14 | 82.03 | 59.57 | 55.05 |
| Current liabilities total | 151.01 | 195.89 | 215.12 | 208.60 | 284.06 |
| Balance sheet total (liabilities) | 169.99 | 265.53 | 287.79 | 346.24 | 348.23 |
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.