Karim Muzel ApS — Credit Rating and Financial Key Figures
CVR number: 38166735
Tousparken 10, 8230 Åbyhøj
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Change in finished goods inventory | 43.72 | ||||
| Gross profit | 223.79 | 361.40 | 284.02 | 314.07 | 296.90 |
| Employee benefit expenses | - 187.19 | - 339.40 | - 303.19 | - 300.42 | - 297.30 |
| EBIT | 36.60 | 22.00 | -19.17 | 13.65 | -0.40 |
| Other financial expenses | -0.08 | -0.73 | -0.66 | -0.38 | |
| Pre-tax profit | 36.52 | 21.27 | -19.83 | 13.28 | -0.40 |
| Income taxes | -12.97 | -1.83 | -0.06 | ||
| Net earnings | 23.55 | 19.44 | -19.83 | 13.22 | -0.40 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 16.00 | 20.00 | 10.00 | 10.00 | 10.00 |
| Investments total | 16.00 | 20.00 | 10.00 | 10.00 | 10.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 42.67 | 39.49 | 46.93 | 32.79 | |
| Current other receivables | 48.24 | ||||
| Short term receivables total | 48.24 | 42.67 | 39.49 | 46.93 | 32.79 |
| Cash and bank deposits | 23.31 | 115.62 | 73.87 | 79.96 | 90.25 |
| Cash and cash equivalents | 23.31 | 115.62 | 73.87 | 79.96 | 90.25 |
| Balance sheet total (assets) | 87.56 | 178.29 | 123.36 | 136.90 | 133.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -26.29 | -2.74 | 16.71 | -3.13 | 10.09 |
| Profit of the financial year | 23.55 | 19.44 | -19.83 | 13.22 | -0.40 |
| Shareholders equity total | 47.26 | 66.71 | 46.87 | 60.09 | 59.69 |
| Provisions | 12.97 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 5.46 | 13.34 | 5.26 | ||
| Current owed to participating | 13.55 | 50.82 | 52.24 | 49.49 | 47.64 |
| Short-term deferred tax liabilities | 1.83 | 0.06 | |||
| Other non-interest bearing current liabilities | 8.30 | 58.93 | 24.25 | 13.92 | 20.46 |
| Current liabilities total | 27.32 | 111.58 | 76.49 | 76.81 | 73.35 |
| Balance sheet total (liabilities) | 87.56 | 178.29 | 123.36 | 136.90 | 133.04 |
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.