MURERFIRMAET ELMHOLT ApS — Credit Rating and Financial Key Figures
CVR number: 31157072
Timringvej 5, Barde 6920 Videbæk
m.elmholt@hotmail.com
tel: 51295860
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 899.34 | 671.54 | 1 013.25 | 790.27 | 515.70 |
| Employee benefit expenses | -2 255.75 | - 410.22 | - 443.08 | -62.66 | -4.41 |
| Total depreciation | - 119.88 | - 119.88 | - 119.88 | - 119.88 | - 106.19 |
| EBIT | 1 523.70 | 141.44 | 450.29 | 607.73 | 405.10 |
| Other financial income | 38.55 | 542.75 | 205.60 | 212.43 | 115.87 |
| Other financial expenses | -42.53 | - 150.59 | - 825.50 | - 290.88 | -74.42 |
| Pre-tax profit | 1 519.73 | 533.60 | - 169.62 | 529.28 | 446.55 |
| Income taxes | - 342.22 | - 116.97 | 39.13 | - 116.38 | -99.60 |
| Net earnings | 1 177.51 | 416.63 | - 130.48 | 412.90 | 346.94 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 546.37 | 426.49 | 306.61 | 186.72 | 80.53 |
| Tangible assets total | 546.37 | 426.49 | 306.61 | 186.72 | 80.53 |
| Investments total | |||||
| Non-current loans receivable | 27.32 | 27.32 | 27.32 | 27.32 | 27.32 |
| Long term receivables total | 27.32 | 27.32 | 27.32 | 27.32 | 27.32 |
| Raw materials and consumables | 16.16 | 16.16 | 16.16 | 16.16 | 16.16 |
| Inventories total | 16.16 | 16.16 | 16.16 | 16.16 | 16.16 |
| Current trade debtors | 1 642.45 | 159.38 | 198.31 | 145.54 | 368.34 |
| Current amounts owed by group member comp. | 3 812.36 | 3 964.85 | 3 868.03 | 4 629.75 | 2 705.43 |
| Current other receivables | 50.00 | 50.00 | 50.00 | 10.00 | 50.00 |
| Current deferred tax assets | 0.00 | 8.17 | |||
| Short term receivables total | 5 504.81 | 4 174.24 | 4 116.34 | 4 785.30 | 3 131.95 |
| Other current investments | 2 453.57 | 2 617.79 | 1 503.83 | ||
| Cash and bank deposits | 1 024.40 | 5.82 | 182.14 | ||
| Cash and cash equivalents | 1 024.40 | 2 453.57 | 2 623.61 | 1 685.96 | |
| Balance sheet total (assets) | 7 119.06 | 7 097.78 | 7 090.03 | 6 701.47 | 3 255.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 1 000.00 | 1 500.00 | |||
| Retained earnings | 1 529.67 | 2 707.17 | 3 123.80 | 1 993.32 | 906.22 |
| Profit of the financial year | 1 177.51 | 416.63 | - 130.48 | 412.90 | 346.94 |
| Shareholders equity total | 2 832.17 | 3 248.80 | 3 118.32 | 3 531.22 | 2 878.16 |
| Provisions | 38.37 | 32.46 | 21.43 | 6.56 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 573.81 | 1 033.21 | 427.47 | 35.71 | |
| Current trade creditors | 158.44 | 8.41 | 100.56 | 252.02 | 52.66 |
| Current owed to participating | 13.30 | ||||
| Current owed to group member | 2 937.56 | 2 315.33 | 2 294.48 | 2 196.46 | |
| Short-term deferred tax liabilities | 114.12 | ||||
| Other non-interest bearing current liabilities | 1 152.52 | 918.97 | 522.03 | 274.45 | 175.32 |
| Current liabilities total | 4 248.52 | 3 816.52 | 3 950.29 | 3 163.70 | 377.81 |
| Balance sheet total (liabilities) | 7 119.06 | 7 097.78 | 7 090.03 | 6 701.47 | 3 255.97 |
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.