MERESALG ApS
CVR number: 35142460
Dalbygade 40 B, 6000 Kolding
kontakt@meresalg.dk
tel: 71713636
www.meresalg.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 910.85 | 1 590.70 | 2 227.83 | 2 139.75 | 2 755.26 |
| Employee benefit expenses | - 612.00 | - 766.78 | - 897.01 | -1 066.03 | -1 122.54 |
| Total depreciation | - 136.00 | - 342.00 | - 360.00 | ||
| EBIT | 298.85 | 823.92 | 1 194.82 | 731.72 | 1 272.72 |
| Other financial income | 19.39 | ||||
| Other financial expenses | -0.09 | -9.47 | -2.80 | -1.11 | |
| Pre-tax profit | 298.76 | 823.92 | 1 185.35 | 728.93 | 1 291.00 |
| Income taxes | -65.73 | - 180.25 | - 260.78 | - 160.37 | - 284.02 |
| Net earnings | 233.04 | 643.67 | 924.57 | 568.56 | 1 006.98 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 408.00 | 765.00 | 1 080.50 | 720.50 | |
| Intangible assets total | 408.00 | 765.00 | 1 080.50 | 720.50 | |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 20.41 | 67.60 | 681.04 | 511.99 | 665.80 |
| Current other receivables | 342.00 | 12.00 | 12.00 | 179.37 | 300.55 |
| Short term receivables total | 362.40 | 79.60 | 693.04 | 691.36 | 966.35 |
| Cash and bank deposits | 450.02 | 1 267.82 | 1 362.29 | 927.55 | 1 978.85 |
| Cash and cash equivalents | 450.02 | 1 267.82 | 1 362.29 | 927.55 | 1 978.85 |
| Balance sheet total (assets) | 812.43 | 1 755.42 | 2 820.33 | 2 699.41 | 3 665.70 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 400.00 | 200.00 | 1 000.00 | ||
| Other reserves | 96.00 | 96.00 | 96.00 | 96.00 | 96.00 |
| Retained earnings | 177.47 | 410.51 | 654.18 | 1 394.40 | 962.96 |
| Profit of the financial year | 233.04 | 643.67 | 924.57 | 568.56 | 1 006.98 |
| Shareholders equity total | 586.51 | 1 230.18 | 2 154.75 | 2 338.96 | 3 145.95 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.38 | ||||
| Short-term deferred tax liabilities | 65.73 | 180.25 | 260.78 | 135.37 | 241.80 |
| Other non-interest bearing current liabilities | 160.19 | 344.99 | 404.80 | 200.71 | 277.94 |
| Current liabilities total | 225.91 | 525.24 | 665.58 | 360.45 | 519.75 |
| Balance sheet total (liabilities) | 812.43 | 1 755.42 | 2 820.33 | 2 699.41 | 3 665.70 |
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.