Murerfirmaet NN Byg ApS
CVR number: 36974893
Eskilsagre 2 B, Nørager 8961 Allingåbro
Nikolaj-Nielsen88@live.dk
tel: 40152301
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 967.13 | 1 709.51 | 1 850.12 | 2 204.36 | 1 702.77 |
| Employee benefit expenses | -1 552.05 | -1 515.26 | -1 552.83 | -1 817.03 | -1 591.08 |
| Other operating expenses | -13.00 | ||||
| Total depreciation | -57.21 | -54.56 | -55.63 | -55.63 | -33.94 |
| EBIT | 344.86 | 139.69 | 241.66 | 331.69 | 77.75 |
| Other financial expenses | -7.42 | -8.46 | -8.07 | -4.25 | -7.39 |
| Pre-tax profit | 337.44 | 131.22 | 233.59 | 327.44 | 70.36 |
| Income taxes | -75.35 | -29.77 | -51.36 | -72.35 | -16.28 |
| Net earnings | 262.09 | 101.45 | 182.23 | 255.10 | 54.08 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 272.46 | 249.99 | 194.36 | 138.72 | 104.78 |
| Tangible assets total | 272.46 | 249.99 | 194.36 | 138.72 | 104.78 |
| Other receivables | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Investments total | 4.50 | 4.50 | 4.50 | 4.50 | 4.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 265.34 | 41.17 | 48.11 | 105.76 | 86.71 |
| Current other receivables | 27.00 | 165.00 | 170.02 | 80.00 | 35.00 |
| Short term receivables total | 292.34 | 206.17 | 218.13 | 185.76 | 121.71 |
| Cash and bank deposits | 653.17 | 469.09 | 427.74 | 710.27 | 474.87 |
| Cash and cash equivalents | 653.17 | 469.09 | 427.74 | 710.27 | 474.87 |
| Balance sheet total (assets) | 1 222.47 | 929.75 | 844.72 | 1 039.26 | 705.87 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 200.00 | 100.00 |
| Retained earnings | 205.06 | 267.15 | 168.60 | 150.83 | 305.93 |
| Profit of the financial year | 262.09 | 101.45 | 182.23 | 255.10 | 54.08 |
| Shareholders equity total | 717.15 | 618.60 | 600.83 | 655.93 | 510.01 |
| Provisions | 13.52 | 14.89 | 12.68 | 7.96 | 6.13 |
| Non-current liabilities total | |||||
| Current owed to participating | 3.15 | 3.15 | 6.08 | 6.53 | 6.64 |
| Short-term deferred tax liabilities | 66.33 | 13.40 | 37.97 | 60.07 | 5.39 |
| Other non-interest bearing current liabilities | 412.32 | 269.70 | 177.16 | 298.77 | 167.70 |
| Accruals and deferred income | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Current liabilities total | 491.80 | 296.26 | 231.21 | 375.37 | 189.73 |
| Balance sheet total (liabilities) | 1 222.47 | 929.75 | 844.72 | 1 039.26 | 705.87 |
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.