Miros Consult ApS
CVR number: 38695231
Hammerensgade 6, 1267 København K
tel: 20915606
Income statement (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 70.00 | 1 084.08 | 1 160.01 |
| Employee benefit expenses | - 729.87 | -1 062.85 | |
| Total depreciation | -2.61 | -7.83 | |
| EBIT | 70.00 | 351.60 | 89.32 |
| Other financial expenses | -2.00 | -0.01 | -0.22 |
| Pre-tax profit | 68.00 | 351.59 | 89.10 |
| Income taxes | -17.00 | -81.45 | -29.72 |
| Net earnings | 51.00 | 270.14 | 59.38 |
Assets (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Intangible assets total | |||
| Machinery and equipment | 20.88 | 13.05 | |
| Tangible assets total | 20.88 | 13.05 | |
| Investments total | |||
| Long term receivables total | |||
| Inventories total | |||
| Current trade debtors | 164.00 | 292.50 | 283.36 |
| Current amounts owed by group member comp. | 88.37 | ||
| Current other receivables | 18.43 | ||
| Short term receivables total | 164.00 | 380.87 | 301.79 |
| Cash and bank deposits | 24.00 | 146.90 | 175.58 |
| Cash and cash equivalents | 24.00 | 146.90 | 175.58 |
| Balance sheet total (assets) | 188.00 | 548.65 | 490.42 |
Equity and liabilities (kDKK)
| 2017 | 2018 | 2019 | |
|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | ||
| Retained earnings | - 249.13 | 21.01 | |
| Profit of the financial year | 51.00 | 270.14 | 59.38 |
| Shareholders equity total | 101.00 | 371.01 | 130.39 |
| Provisions | 0.72 | 0.04 | |
| Non-current liabilities total | |||
| Current trade creditors | 3.00 | 3.64 | 2.08 |
| Current owed to group member | 40.00 | 127.35 | |
| Short-term deferred tax liabilities | 17.00 | 80.73 | 30.40 |
| Other non-interest bearing current liabilities | 27.00 | 92.56 | 200.16 |
| Current liabilities total | 87.00 | 176.92 | 359.99 |
| Balance sheet total (liabilities) | 188.00 | 548.65 | 490.42 |
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.