MALERFIRMAET SCHRØDER OLSEN & SØN ApS — Credit Rating and Financial Key Figures
CVR number: 30349083
Slotsvej 3, 2920 Charlottenlund
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 29 911.52 | 26 119.61 | 28 971.29 | 36 709.89 | 33 446.47 |
| Employee benefit expenses | -24 514.87 | -22 845.12 | -23 626.21 | -27 365.33 | -29 709.70 |
| Other operating expenses | -1.00 | -10.45 | |||
| Total depreciation | - 282.85 | - 330.72 | - 334.28 | - 330.02 | - 265.99 |
| EBIT | 5 113.80 | 2 943.78 | 5 009.80 | 9 014.53 | 3 460.33 |
| Other financial expenses | -67.04 | -79.82 | -97.98 | -84.18 | - 116.20 |
| Pre-tax profit | 5 046.76 | 2 863.96 | 4 911.82 | 8 930.35 | 3 344.13 |
| Income taxes | -1 114.08 | - 634.53 | -1 088.45 | -1 958.09 | - 741.61 |
| Net earnings | 3 932.68 | 2 229.43 | 3 823.37 | 6 972.27 | 2 602.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 915.08 | 754.81 | 684.51 | 647.70 | 561.54 |
| Tangible assets total | 915.08 | 754.81 | 684.51 | 647.70 | 561.54 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 3 990.08 | 4 699.97 | 7 637.24 | 6 689.34 | 6 136.96 |
| Current amounts owed by group member comp. | 9 468.42 | 5 950.80 | 4 116.88 | 9 727.54 | 5 159.96 |
| Prepayments and accrued income | 5.16 | 67.99 | 87.61 | 112.44 | 64.28 |
| Current other receivables | 1 317.29 | 685.84 | 683.49 | 886.60 | 3 070.18 |
| Current deferred tax assets | 10.64 | 25.68 | 38.09 | 43.30 | |
| Short term receivables total | 14 780.95 | 11 415.24 | 12 550.89 | 17 454.02 | 14 474.68 |
| Cash and bank deposits | 2 602.98 | 236.42 | 176.74 | 161.97 | 4.20 |
| Cash and cash equivalents | 2 602.98 | 236.42 | 176.74 | 161.97 | 4.20 |
| Balance sheet total (assets) | 18 299.01 | 12 406.47 | 13 412.14 | 18 263.69 | 15 040.41 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 5 000.00 | 2 000.00 | 3 800.00 | 7 000.00 | 2 500.00 |
| Retained earnings | -3 630.45 | -1 697.76 | -3 268.33 | -6 444.97 | -1 972.70 |
| Profit of the financial year | 3 932.68 | 2 229.43 | 3 823.37 | 6 972.27 | 2 602.52 |
| Shareholders equity total | 5 427.24 | 2 656.67 | 4 480.03 | 7 652.30 | 3 254.82 |
| Provisions | 3.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 2 594.86 | 1 048.74 | 1 589.85 | 4 422.56 | |
| Advances received | 1 260.00 | ||||
| Current trade creditors | 726.26 | 799.01 | 1 391.82 | 924.22 | 890.24 |
| Current owed to participating | 52.29 | 23.60 | 16.30 | 18.91 | 27.00 |
| Current owed to group member | 0.00 | 303.79 | 398.71 | ||
| Short-term deferred tax liabilities | 1 110.08 | 375.65 | 1 103.50 | 1 983.59 | 746.81 |
| Other non-interest bearing current liabilities | 10 980.15 | 5 956.68 | 5 371.75 | 5 791.03 | 4 040.28 |
| Current liabilities total | 12 868.77 | 9 749.80 | 8 932.10 | 10 611.39 | 11 785.59 |
| Balance sheet total (liabilities) | 18 299.01 | 12 406.47 | 13 412.14 | 18 263.69 | 15 040.41 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.