MURERMESTER MIKKEL CHRISTOPHERSEN ApS — Credit Rating and Financial Key Figures
CVR number: 29401535
Damhusdalen 13, 2610 Rødovre
murermikkel@hortmail.com
tel: 26148484
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 419.36 | 1 576.57 | 1 859.55 | 1 913.36 | 1 793.77 |
| Employee benefit expenses | -1 252.54 | -1 281.68 | -1 469.09 | -1 730.97 | -1 463.52 |
| Total depreciation | -14.73 | -44.52 | -57.42 | -70.16 | -56.24 |
| EBIT | 152.09 | 250.36 | 333.04 | 112.23 | 274.01 |
| Other financial expenses | -0.11 | -2.51 | -4.45 | -2.83 | -0.43 |
| Pre-tax profit | 151.98 | 247.86 | 328.59 | 109.40 | 273.57 |
| Income taxes | -37.61 | -59.85 | -77.87 | -33.87 | -47.64 |
| Net earnings | 114.37 | 188.00 | 250.72 | 75.53 | 225.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 65.32 | 170.43 | 185.31 | 115.14 | 143.79 |
| Tangible assets total | 65.32 | 170.43 | 185.31 | 115.14 | 143.79 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 190.88 | 388.03 | 136.60 | 305.54 | 510.71 |
| Current other receivables | 8.96 | 1.91 | 2.11 | 2.19 | 2.51 |
| Short term receivables total | 199.84 | 389.95 | 138.71 | 307.73 | 513.23 |
| Cash and bank deposits | 297.95 | 183.66 | 603.05 | 409.64 | 205.06 |
| Cash and cash equivalents | 297.95 | 183.66 | 603.05 | 409.64 | 205.06 |
| Balance sheet total (assets) | 563.12 | 744.04 | 927.06 | 832.52 | 862.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | -68.42 | -67.06 | 6.54 | 139.46 | 92.99 |
| Profit of the financial year | 114.37 | 188.00 | 250.72 | 75.53 | 225.93 |
| Shareholders equity total | 236.54 | 313.94 | 451.66 | 412.79 | 520.92 |
| Non-current deferred tax liabilities | 32.70 | 53.30 | 69.00 | 24.10 | 34.00 |
| Non-current liabilities total | 32.70 | 53.30 | 69.00 | 24.10 | 34.00 |
| Current trade creditors | 57.11 | 75.32 | 85.34 | 44.12 | 61.37 |
| Current owed to participating | 1.07 | 82.63 | 6.27 | 7.04 | 8.82 |
| Short-term deferred tax liabilities | 33.70 | 27.70 | 47.30 | 60.00 | 14.10 |
| Other non-interest bearing current liabilities | 201.99 | 191.15 | 267.49 | 284.47 | 222.87 |
| Current liabilities total | 293.87 | 376.80 | 406.40 | 395.63 | 307.16 |
| Balance sheet total (liabilities) | 563.12 | 744.04 | 927.06 | 832.52 | 862.08 |
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.