Murerfirmaet Morten Bay ApS
CVR number: 39157322
Kukbakken 3, 8883 Gjern
morten@mmbay.dk
tel: 60440606
mmbay.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 431.11 | 604.20 | 632.72 | 568.43 | 540.27 |
| Employee benefit expenses | - 450.39 | - 372.58 | - 393.22 | - 519.52 | - 347.73 |
| Total depreciation | -25.40 | -32.45 | -51.28 | -57.28 | -49.44 |
| EBIT | -44.68 | 199.17 | 188.22 | -8.38 | 143.09 |
| Other financial income | 1.18 | 0.38 | 1.30 | 1.30 | 0.44 |
| Other financial expenses | -16.29 | -23.87 | -22.87 | -49.03 | |
| Pre-tax profit | -43.50 | 183.25 | 165.65 | -29.95 | 94.50 |
| Income taxes | 8.71 | -38.67 | -35.64 | 6.27 | -21.35 |
| Net earnings | -34.79 | 144.58 | 130.01 | -23.68 | 73.15 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 681.56 | 714.96 | 707.08 | 699.20 | |
| Machinery and equipment | 93.77 | 68.37 | 144.97 | 95.57 | 54.00 |
| Tangible assets total | 93.77 | 749.92 | 859.93 | 802.65 | 753.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 5.88 | 10.92 | 10.92 | 12.12 | 11.65 |
| Inventories total | 5.88 | 10.92 | 10.92 | 12.12 | 11.65 |
| Current trade debtors | 182.94 | 139.66 | 56.77 | 86.35 | 55.01 |
| Prepayments and accrued income | 2.70 | 2.96 | 3.01 | 3.11 | 3.21 |
| Current other receivables | 1.65 | 5.36 | 28.62 | 3.17 | 13.44 |
| Current deferred tax assets | 20.28 | ||||
| Short term receivables total | 207.57 | 147.97 | 88.40 | 92.63 | 71.66 |
| Cash and bank deposits | 103.02 | 8.70 | 71.37 | 76.61 | |
| Cash and cash equivalents | 103.02 | 8.70 | 71.37 | 76.61 | |
| Balance sheet total (assets) | 410.23 | 917.52 | 1 030.62 | 984.00 | 836.51 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | 100.00 | |||
| Retained earnings | 139.71 | 4.93 | 49.51 | 179.52 | 155.84 |
| Profit of the financial year | -34.79 | 144.58 | 130.01 | -23.68 | 73.15 |
| Shareholders equity total | 154.93 | 299.51 | 329.52 | 205.84 | 278.99 |
| Provisions | 3.04 | 7.62 | 1.35 | 3.29 | |
| Non-current loans from credit institutions | 236.92 | 296.45 | 236.28 | 192.81 | |
| Non-current liabilities total | 236.92 | 296.45 | 236.28 | 192.81 | |
| Current loans from credit institutions | 40.00 | 82.00 | 156.51 | 154.62 | |
| Current trade creditors | 83.18 | 102.39 | 50.06 | 56.57 | 14.91 |
| Current owed to participating | 24.83 | 97.19 | 117.26 | 187.00 | 96.54 |
| Short-term deferred tax liabilities | 0.34 | 28.06 | 23.06 | 11.40 | |
| Other non-interest bearing current liabilities | 147.29 | 93.12 | 79.65 | 82.39 | 53.94 |
| Accruals and deferred income | 45.00 | 40.00 | 35.00 | 30.00 | |
| Current liabilities total | 255.31 | 378.05 | 397.03 | 540.53 | 361.42 |
| Balance sheet total (liabilities) | 410.23 | 917.52 | 1 030.62 | 984.00 | 836.51 |
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.