Mieritz Advokatfirma ApS — Credit Rating and Financial Key Figures
CVR number: 30242157
Stensbjergvej 1, 4600 Køge
info@mlaw.dk
tel: 32426400
www.mlaw.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 484.65 | 3 237.34 | 3 977.64 | 3 554.09 | 4 653.38 |
| Employee benefit expenses | - 323.50 | -2 035.80 | -2 506.65 | -2 854.11 | -4 433.54 |
| EBIT | 1 161.16 | 1 201.54 | 1 470.99 | 699.97 | 219.83 |
| Other financial income | 54.13 | 0.43 | |||
| Other financial expenses | -84.04 | -42.34 | -55.10 | -51.47 | - 170.45 |
| Net income from associates (fin.) | 773.35 | ||||
| Pre-tax profit | 1 131.25 | 1 159.20 | 1 415.89 | 648.50 | 49.82 |
| Income taxes | - 251.39 | - 268.82 | - 328.04 | - 157.21 | -45.27 |
| Net earnings | 879.85 | 890.38 | 1 087.85 | 491.30 | 4.55 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 73.35 | ||||
| Investments total | 73.35 | ||||
| Non-current other receivables | 119.40 | 119.40 | 119.40 | ||
| Long term receivables total | 119.40 | 119.40 | 119.40 | ||
| Inventories total | |||||
| Current trade debtors | 623.06 | 1 169.59 | 1 377.77 | 1 405.38 | 845.32 |
| Prepayments and accrued income | 44.31 | 95.54 | 154.82 | ||
| Current other receivables | 1 618.48 | 2 429.84 | 3 602.71 | 4 137.02 | 5 695.73 |
| Current deferred tax assets | 26.55 | 56.79 | 52.00 | ||
| Short term receivables total | 2 241.55 | 3 599.43 | 5 051.34 | 5 694.73 | 6 747.88 |
| Cash and bank deposits | 145.75 | 443.24 | 113.53 | 84.95 | 122.14 |
| Cash and cash equivalents | 145.75 | 443.24 | 113.53 | 84.95 | 122.14 |
| Balance sheet total (assets) | 2 460.65 | 4 042.66 | 5 284.27 | 5 899.07 | 6 989.42 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 90.00 |
| Retained earnings | - 260.66 | - 183.89 | 272.24 | 1 260.09 | 2 105.40 |
| Profit of the financial year | 879.85 | 890.38 | 1 087.85 | 491.30 | 4.55 |
| Shareholders equity total | 699.19 | 786.48 | 1 440.09 | 1 831.39 | 2 199.95 |
| Provisions | 326.52 | 473.22 | 748.00 | 880.00 | 925.27 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 531.16 | 558.53 | 730.46 | 1 713.14 | 2 130.82 |
| Current trade creditors | 84.03 | 185.14 | 22.21 | 25.09 | 247.92 |
| Current owed to participating | 175.17 | 394.35 | 320.18 | ||
| Short-term deferred tax liabilities | 131.80 | 66.12 | |||
| Other non-interest bearing current liabilities | 512.78 | 1 578.82 | 2 023.33 | 1 449.45 | 1 485.45 |
| Current liabilities total | 1 434.94 | 2 782.96 | 3 096.18 | 3 187.69 | 3 864.19 |
| Balance sheet total (liabilities) | 2 460.65 | 4 042.66 | 5 284.27 | 5 899.07 | 6 989.42 |
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.