MURERMESTER CLAUS LANGBERG ApS
CVR number: 36535776
Fredensbovej 4 A, 2680 Solrød Strand
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 029.34 | 1 019.86 | 1 753.16 | 1 351.14 | 1 327.04 |
| Employee benefit expenses | - 843.76 | - 853.13 | -1 311.14 | -1 189.07 | -1 088.32 |
| Total depreciation | -44.90 | -63.27 | -16.16 | ||
| EBIT | 140.68 | 103.46 | 425.86 | 162.06 | 238.72 |
| Other financial income | 0.02 | ||||
| Other financial expenses | -2.06 | -4.20 | -11.43 | -10.10 | -12.82 |
| Pre-tax profit | 138.64 | 99.26 | 414.44 | 151.97 | 225.90 |
| Income taxes | -8.25 | -32.00 | -90.32 | -34.36 | -45.03 |
| Net earnings | 130.39 | 67.26 | 324.12 | 117.60 | 180.87 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 24.50 | ||||
| Machinery and equipment | 54.93 | 16.16 | |||
| Tangible assets total | 79.43 | 16.16 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 119.05 | 131.16 | 38.05 | 218.36 | 72.39 |
| Current other receivables | 17.65 | ||||
| Short term receivables total | 136.70 | 131.16 | 38.05 | 218.36 | 72.39 |
| Cash and bank deposits | 395.64 | 565.49 | 1 442.06 | 1 053.98 | 1 285.54 |
| Cash and cash equivalents | 395.64 | 565.49 | 1 442.06 | 1 053.98 | 1 285.54 |
| Balance sheet total (assets) | 611.78 | 712.80 | 1 480.11 | 1 272.34 | 1 357.93 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 114.40 | ||||
| Retained earnings | 290.60 | 420.99 | 488.25 | 812.37 | 815.58 |
| Profit of the financial year | 130.39 | 67.26 | 324.12 | 117.60 | 180.87 |
| Shareholders equity total | 470.99 | 538.25 | 862.37 | 979.98 | 1 160.84 |
| Provisions | 0.19 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 13.17 | 36.05 | 60.97 | 45.18 | 27.38 |
| Current owed to participating | 18.71 | 23.51 | 22.02 | 23.55 | 23.55 |
| Other non-interest bearing current liabilities | 108.72 | 114.98 | 534.75 | 223.63 | 146.15 |
| Current liabilities total | 140.60 | 174.55 | 617.74 | 292.36 | 197.08 |
| Balance sheet total (liabilities) | 611.78 | 712.80 | 1 480.11 | 1 272.34 | 1 357.93 |
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.