Murer Lynge ApS
CVR number: 39175304
Malmhøjvej 5, 8600 Silkeborg
murerlynge@gmail.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 866.60 | 774.51 | 830.56 | 949.41 | 912.24 |
| Employee benefit expenses | - 607.30 | - 713.44 | - 617.41 | - 754.64 | - 819.22 |
| Total depreciation | -50.60 | -50.60 | -50.60 | -22.58 | |
| EBIT | 208.71 | 10.47 | 162.55 | 172.19 | 93.02 |
| Other financial income | 0.04 | 2.46 | 8.40 | ||
| Other financial expenses | -2.63 | -2.36 | -2.99 | -0.21 | -0.58 |
| Pre-tax profit | 206.08 | 8.12 | 159.59 | 174.44 | 100.84 |
| Income taxes | -45.34 | -1.78 | -40.66 | -40.30 | -20.04 |
| Net earnings | 160.73 | 6.33 | 118.93 | 134.13 | 80.80 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 123.78 | 73.18 | 22.58 | ||
| Tangible assets total | 123.78 | 73.18 | 22.58 | ||
| Investments total | |||||
| Non-current other receivables | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Long term receivables total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Finished products/goods | 2.50 | 1.00 | 1.00 | 1.00 | 0.85 |
| Inventories total | 2.50 | 1.00 | 1.00 | 1.00 | 0.85 |
| Current trade debtors | 43.37 | 133.87 | 214.49 | 15.12 | |
| Prepayments and accrued income | 6.47 | 6.60 | 7.34 | 7.40 | 7.50 |
| Current other receivables | 234.64 | 109.78 | 109.45 | 193.17 | 2.17 |
| Current deferred tax assets | 7.52 | ||||
| Short term receivables total | 284.47 | 257.77 | 331.28 | 215.70 | 9.66 |
| Cash and bank deposits | 448.79 | 424.27 | 536.84 | 622.46 | 815.88 |
| Cash and cash equivalents | 448.79 | 424.27 | 536.84 | 622.46 | 815.88 |
| Balance sheet total (assets) | 864.55 | 761.23 | 896.70 | 844.16 | 831.40 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 60.40 | 77.00 | 114.40 | 109.00 | 73.00 |
| Retained earnings | 139.39 | 223.13 | 115.06 | 124.99 | 186.12 |
| Profit of the financial year | 160.73 | 6.33 | 118.93 | 134.13 | 80.80 |
| Shareholders equity total | 410.52 | 356.46 | 398.39 | 418.12 | 389.92 |
| Provisions | 7.03 | 1.33 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 35.37 | ||||
| Current trade creditors | 32.54 | 43.94 | 38.03 | 64.66 | 48.72 |
| Current owed to participating | 61.68 | 56.21 | 25.14 | ||
| Short-term deferred tax liabilities | 44.48 | 28.48 | 31.30 | 12.26 | |
| Other non-interest bearing current liabilities | 308.29 | 359.50 | 375.59 | 269.57 | 380.50 |
| Current liabilities total | 446.99 | 403.44 | 498.31 | 426.04 | 441.48 |
| Balance sheet total (liabilities) | 864.55 | 761.23 | 896.70 | 844.16 | 831.40 |
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.