Mejlby Tømrer- og Snedkerforretning ApS
CVR number: 40973729
Kjemtrupvej 26, Kjemtrup 9610 Nørager
mejlby.toogsne@gmail.com
tel: 20899694
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 326.48 | 340.59 | 714.21 | 626.66 | 805.02 |
| Employee benefit expenses | - 212.57 | - 280.90 | - 534.19 | - 594.94 | - 538.29 |
| Total depreciation | -40.42 | -59.81 | -90.97 | - 116.85 | - 119.05 |
| EBIT | 73.49 | -0.12 | 89.05 | -85.13 | 147.68 |
| Other financial income | 0.33 | -0.07 | 0.14 | 0.03 | |
| Other financial expenses | -11.54 | -15.09 | -22.52 | -25.40 | -22.62 |
| Pre-tax profit | 62.27 | -15.21 | 66.46 | - 110.39 | 125.08 |
| Income taxes | -13.94 | 3.34 | -14.69 | 24.29 | -27.63 |
| Net earnings | 48.34 | -11.86 | 51.77 | -86.11 | 97.45 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 232.94 | 181.17 | 138.21 | ||
| Machinery and equipment | 229.07 | 225.21 | 160.12 | 95.03 | 29.94 |
| Tangible assets total | 229.07 | 225.21 | 393.06 | 276.21 | 168.15 |
| Other receivables | 30.00 | 30.00 | 30.00 | 30.00 | |
| Investments total | 30.00 | 30.00 | 30.00 | 30.00 | |
| Long term receivables total | |||||
| Finished products/goods | 75.00 | 70.00 | 72.00 | 70.00 | |
| Inventories total | 75.00 | 70.00 | 72.00 | 70.00 | |
| Current trade debtors | 321.24 | 210.20 | 83.38 | 137.75 | 6.38 |
| Current other receivables | 183.71 | 101.69 | 70.00 | 206.65 | 125.94 |
| Current deferred tax assets | 23.84 | 24.79 | |||
| Short term receivables total | 504.95 | 311.89 | 153.38 | 368.25 | 157.10 |
| Cash and bank deposits | 4.20 | 229.37 | |||
| Cash and cash equivalents | 4.20 | 229.37 | |||
| Balance sheet total (assets) | 738.22 | 642.10 | 646.43 | 746.45 | 654.63 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | 48.34 | 36.47 | 88.24 | 2.14 | |
| Profit of the financial year | 48.34 | -11.86 | 51.77 | -86.11 | 97.45 |
| Shareholders equity total | 88.33 | 76.47 | 128.24 | 42.14 | 139.59 |
| Provisions | 5.93 | 2.58 | 0.44 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 272.23 | 114.90 | 22.32 | 250.09 | |
| Current trade creditors | 105.95 | 53.89 | 190.80 | 119.36 | 172.08 |
| Current owed to participating | 213.39 | 232.64 | 226.99 | 230.01 | 234.54 |
| Short-term deferred tax liabilities | 8.01 | 8.01 | 14.83 | 11.83 | 24.58 |
| Other non-interest bearing current liabilities | 44.38 | 153.62 | 62.81 | 93.04 | 83.84 |
| Current liabilities total | 643.96 | 563.05 | 517.75 | 704.32 | 515.04 |
| Balance sheet total (liabilities) | 738.22 | 642.10 | 646.43 | 746.45 | 654.63 |
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.