MALERFIRMA BEYER - JACOBSEN ApS — Credit Rating and Financial Key Figures
CVR number: 25100328
Rønnedevej 35, 4640 Faxe
thojacob@yahoo.dk
tel: 56761021
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 564.45 | 4 462.74 | 3 884.52 | 3 987.78 | 3 645.83 |
| Employee benefit expenses | -3 316.65 | -3 330.50 | -3 887.61 | -3 436.46 | -3 404.52 |
| Total depreciation | -34.80 | -49.78 | -62.48 | -62.48 | -62.48 |
| EBIT | 2 213.00 | 1 082.45 | -65.57 | 488.84 | 178.83 |
| Other financial income | 1.12 | 4.57 | |||
| Other financial expenses | - 109.97 | - 110.02 | -96.92 | -88.52 | -78.36 |
| Pre-tax profit | 2 103.03 | 972.43 | - 162.48 | 401.44 | 105.04 |
| Income taxes | - 462.89 | - 213.92 | 35.75 | -88.31 | -23.40 |
| Net earnings | 1 640.15 | 758.52 | - 126.74 | 313.13 | 81.64 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 618.98 | 2 390.52 | 2 162.05 | 1 933.59 | 1 705.13 |
| Machinery and equipment | 134.22 | 103.74 | 73.26 | 42.78 | |
| Tangible assets total | 2 618.98 | 2 524.74 | 2 265.79 | 2 006.85 | 1 747.90 |
| Investments total | |||||
| Non-current other receivables | 218.01 | 220.01 | 222.82 | 225.38 | 149.19 |
| Long term receivables total | 218.01 | 220.01 | 222.82 | 225.38 | 149.19 |
| Finished products/goods | 1 469.07 | 1 612.11 | 1 679.21 | 1 641.06 | 1 067.78 |
| Inventories total | 1 469.07 | 1 612.11 | 1 679.21 | 1 641.06 | 1 067.78 |
| Current trade debtors | 188.61 | 127.45 | 107.73 | 188.06 | 67.82 |
| Current amounts owed by group member comp. | 261.07 | 996.84 | 1 242.01 | 1 104.51 | 474.63 |
| Prepayments and accrued income | 13.16 | 6.68 | 13.32 | 13.65 | 11.47 |
| Short term receivables total | 462.85 | 1 130.96 | 1 363.05 | 1 306.21 | 553.92 |
| Cash and bank deposits | 3 404.18 | 1 426.33 | 661.63 | 1 084.23 | 2 312.15 |
| Cash and cash equivalents | 3 404.18 | 1 426.33 | 661.63 | 1 084.23 | 2 312.15 |
| Balance sheet total (assets) | 8 173.10 | 6 914.16 | 6 192.51 | 6 263.74 | 5 830.94 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Asset revaluation reserve | 1 376.64 | 1 223.39 | 1 070.15 | 916.91 | 763.67 |
| Shares repurchased | 1 000.00 | 700.00 | 117.80 | 122.00 | 33.84 |
| Retained earnings | - 434.96 | 505.19 | 1 145.90 | 897.16 | 1 176.45 |
| Profit of the financial year | 1 640.15 | 758.52 | - 126.74 | 313.13 | 81.64 |
| Shareholders equity total | 3 706.82 | 3 312.10 | 2 332.11 | 2 374.20 | 2 180.59 |
| Provisions | 493.67 | 460.58 | 381.61 | 380.37 | 337.41 |
| Non-current loans from credit institutions | 1 416.38 | 1 259.27 | 1 077.39 | 889.81 | 701.47 |
| Non-current liabilities total | 1 416.38 | 1 259.27 | 1 077.39 | 889.81 | 701.47 |
| Current loans from credit institutions | 197.00 | 182.00 | 186.00 | 190.58 | 188.34 |
| Current trade creditors | 479.62 | 224.41 | 508.83 | 690.49 | 635.50 |
| Current owed to group member | 845.28 | 1 367.18 | 1 299.18 | 1 233.13 | |
| Other non-interest bearing current liabilities | 1 879.60 | 630.51 | 339.38 | 439.12 | 554.49 |
| Current liabilities total | 2 556.22 | 1 882.21 | 2 401.39 | 2 619.36 | 2 611.47 |
| Balance sheet total (liabilities) | 8 173.10 | 6 914.16 | 6 192.51 | 6 263.74 | 5 830.94 |
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.