CM BYG A/S — Credit Rating and Financial Key Figures
CVR number: 34577307
Ole Rømers Vej 29, 6760 Ribe
Sanne@cm-byg.dk
tel: 43431212
cm-byg.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 422.14 | 16 605.45 | 17 658.97 | 21 913.32 | 26 100.54 |
| Employee benefit expenses | -10 989.93 | -10 460.48 | -14 676.68 | -15 682.43 | -18 736.74 |
| Total depreciation | - 241.99 | - 318.50 | - 425.53 | - 495.44 | - 519.40 |
| EBIT | 1 190.22 | 5 826.47 | 2 556.76 | 5 735.46 | 6 844.40 |
| Other financial income | 143.45 | 172.79 | 174.06 | 334.16 | 327.63 |
| Other financial expenses | - 215.94 | - 224.42 | - 231.11 | - 354.82 | - 285.18 |
| Pre-tax profit | 1 117.73 | 5 774.84 | 2 499.71 | 5 714.79 | 6 886.85 |
| Income taxes | - 250.32 | -1 274.47 | - 555.37 | -1 264.00 | -1 522.53 |
| Net earnings | 867.42 | 4 500.38 | 1 944.34 | 4 450.79 | 5 364.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 705.19 | 905.28 | 1 270.66 | 1 032.22 | 1 480.19 |
| Tangible assets total | 705.19 | 905.28 | 1 270.66 | 1 032.22 | 1 480.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 439.01 | 295.61 | 1 181.01 | 1 030.11 | 326.93 |
| Inventories total | 439.01 | 295.61 | 1 181.01 | 1 030.11 | 326.93 |
| Current trade debtors | 5 230.96 | 7 691.03 | 4 181.11 | 13 735.08 | 16 630.48 |
| Current amounts owed by group member comp. | 1 260.71 | 12 153.91 | 1 060.18 | 2 714.34 | 11 998.12 |
| Prepayments and accrued income | 137.61 | 216.11 | 298.76 | 268.45 | 403.01 |
| Current other receivables | 2 737.85 | 2 345.70 | 9 500.87 | 9 865.84 | 13 785.05 |
| Current deferred tax assets | 377.16 | 2.47 | |||
| Short term receivables total | 9 367.14 | 22 406.75 | 15 418.08 | 26 583.72 | 42 819.14 |
| Cash and bank deposits | 14.00 | 74.00 | 2 749.25 | 4 053.52 | |
| Cash and cash equivalents | 14.00 | 74.00 | 2 749.25 | 4 053.52 | |
| Balance sheet total (assets) | 10 525.34 | 23 681.63 | 20 619.00 | 32 699.57 | 44 626.25 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 400.00 |
| Shares repurchased | 225.00 | 4 000.00 | 300.00 | ||
| Retained earnings | 2 867.74 | - 264.84 | 4 235.53 | 5 879.88 | 10 010.67 |
| Profit of the financial year | 867.42 | 4 500.38 | 1 944.34 | 4 450.79 | 5 364.32 |
| Shareholders equity total | 4 040.16 | 8 315.53 | 6 259.88 | 10 710.67 | 15 774.99 |
| Provisions | 627.00 | 250.75 | 1 169.00 | 810.00 | 2 335.00 |
| Non-current other liabilities | 777.54 | 819.15 | |||
| Non-current deferred tax liabilities | 259.26 | 766.54 | 777.54 | ||
| Non-current liabilities total | 259.26 | 766.54 | 777.54 | 777.54 | 819.15 |
| Current loans from credit institutions | 2 187.47 | 2 257.07 | 4 358.66 | ||
| Current trade creditors | 1 087.12 | 6 833.98 | 7 571.04 | 12 499.39 | 17 559.79 |
| Current owed to participating | 310.49 | 283.64 | |||
| Current owed to group member | 281.84 | 2 374.62 | 2 679.37 | 2 065.80 | |
| Short-term deferred tax liabilities | 233.32 | 1 664.98 | 1 623.00 | ||
| Other non-interest bearing current liabilities | 1 780.54 | 2 924.75 | 2 412.50 | 1 321.09 | 1 650.52 |
| Accruals and deferred income | 102.55 | 54.43 | 2 278.52 | 62.36 | |
| Current liabilities total | 5 598.92 | 14 348.81 | 12 412.58 | 20 401.36 | 25 697.12 |
| Balance sheet total (liabilities) | 10 525.34 | 23 681.63 | 20 619.00 | 32 699.57 | 44 626.25 |
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.