Mukusoq ApS — Credit Rating and Financial Key Figures
CVR number: 41144246
Pujooriarfik 5, 3950 Aasiaat
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | 2 492.54 | 3 336.64 | 1 560.82 | |
| Costs of manufacturing | -1 417.82 | -2 103.24 | - 647.71 | |
| External services | - 282.52 | -54.66 | -96.29 | |
| Rents | - 122.16 | - 173.85 | ||
| Gross profit | 792.21 | 193.67 | 904.68 | 550.18 |
| Costs of management | - 151.91 | -92.79 | ||
| Wages and salaries | - 535.66 | - 305.87 | - 458.28 | - 248.59 |
| Social security expenses | -10.93 | -5.50 | ||
| Total depreciation | -26.66 | - 199.74 | - 280.78 | |
| EBIT | 245.62 | - 144.36 | 246.66 | 20.80 |
| Other financial income | 0.20 | |||
| Other financial expenses | 0.16 | |||
| Pre-tax profit | 245.62 | - 144.21 | 246.66 | 21.00 |
| Income taxes | -87.74 | |||
| Net earnings | 157.88 | - 144.21 | 246.66 | 21.00 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Land and waters | 80.00 | 39.63 | 491.74 | 824.99 |
| Tangible assets total | 80.00 | 39.63 | 491.74 | 824.99 |
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 57.74 | 51.20 | 51.20 | |
| Inventories total | 57.74 | 51.20 | 51.20 | |
| Short term receivables total | ||||
| Cash and bank deposits | 36.67 | 63.07 | 17.71 | |
| Cash and cash equivalents | 36.67 | 63.07 | 17.71 | |
| Balance sheet total (assets) | 137.74 | 127.50 | 606.01 | 842.70 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | -50.00 | 50.00 |
| Other reserves | 326.98 | |||
| Retained earnings | - 157.88 | 133.97 | -11.02 | |
| Profit of the financial year | 157.88 | - 144.21 | 246.66 | 21.00 |
| Shareholders equity total | 50.00 | 39.76 | 196.66 | 386.96 |
| Non-current loans from credit institutions | 368.00 | 368.00 | ||
| Non-current deferred tax liabilities | 87.74 | 87.74 | ||
| Non-current liabilities total | 87.74 | 87.74 | 368.00 | 368.00 |
| Other non-interest bearing current liabilities | 41.35 | 87.74 | ||
| Current liabilities total | 41.35 | 87.74 | ||
| Balance sheet total (liabilities) | 137.74 | 127.50 | 606.01 | 842.70 |
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.