MØLLER & KOMPAGNI ApS
CVR number: 25801261
Møllevænget 36, 2970 Hørsholm
lars@mollerogko.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 481.55 | 346.32 | 425.51 | 205.52 | 181.32 |
| Employee benefit expenses | - 528.16 | - 386.68 | - 364.48 | - 321.48 | - 159.22 |
| EBIT | -46.62 | -40.35 | 61.04 | - 115.96 | 22.09 |
| Other financial income | 3.82 | 4.21 | 3.56 | ||
| Other financial expenses | -1.74 | -2.65 | -2.96 | -0.86 | -0.26 |
| Exchange rate differences | -16.80 | -0.02 | |||
| Pre-tax profit | -44.53 | -38.79 | 61.63 | - 133.62 | 21.81 |
| Income taxes | 25.32 | -4.86 | |||
| Net earnings | -44.53 | -38.79 | 61.63 | - 108.30 | 16.95 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 15.00 | 4.50 | 6.25 | ||
| Current other receivables | 44.91 | 43.87 | 31.47 | 6.77 | 9.15 |
| Current deferred tax assets | 25.32 | 20.46 | |||
| Short term receivables total | 59.91 | 48.37 | 31.47 | 32.09 | 35.86 |
| Cash and bank deposits | 105.66 | 93.93 | 113.47 | 17.86 | |
| Cash and cash equivalents | 105.66 | 93.93 | 113.47 | 17.86 | |
| Balance sheet total (assets) | 165.57 | 142.30 | 144.94 | 32.09 | 53.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -4.70 | -49.23 | -88.03 | -26.40 | - 134.70 |
| Profit of the financial year | -44.53 | -38.79 | 61.63 | - 108.30 | 16.95 |
| Shareholders equity total | 75.77 | 36.98 | 98.60 | -9.70 | 7.25 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 1.22 | 2.00 | 0.14 | ||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 0.39 | |
| Short-term deferred tax liabilities | 2.13 | ||||
| Other non-interest bearing current liabilities | 76.45 | 93.33 | 36.34 | 41.65 | 46.07 |
| Current liabilities total | 89.80 | 105.33 | 46.34 | 41.79 | 46.46 |
| Balance sheet total (liabilities) | 165.57 | 142.30 | 144.94 | 32.09 | 53.71 |
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.