Tømrerfimaet Michael Clausen ApS — Credit Rating and Financial Key Figures
CVR number: 37428574
Rønnebærvej 1, 3460 Birkerød
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 85.83 | - 205.35 | 166.76 | -12.73 | 10.19 |
| Employee benefit expenses | -68.31 | -8.21 | -12.68 | -13.29 | |
| Total depreciation | -3.17 | -7.60 | -7.60 | ||
| EBIT | 17.52 | - 205.35 | 155.39 | -33.02 | -10.70 |
| Other financial income | 3.81 | 6.15 | 6.30 | 13.28 | 14.65 |
| Other financial expenses | -1.19 | -2.22 | -1.80 | -3.61 | -3.11 |
| Pre-tax profit | 20.15 | - 201.42 | 159.89 | -23.35 | 0.84 |
| Income taxes | -8.35 | 44.03 | -38.61 | 4.71 | -1.37 |
| Net earnings | 11.79 | - 157.40 | 121.28 | -18.64 | -0.53 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 34.83 | 27.23 | 19.63 | ||
| Tangible assets total | 34.83 | 27.23 | 19.63 | ||
| Investments total | |||||
| Non-curr. owed by group member comp. | 118.48 | 157.17 | 148.47 | 360.75 | 391.29 |
| Deferred tax assets | 44.03 | 5.42 | 10.13 | 8.77 | |
| Long term receivables total | 118.48 | 201.20 | 153.89 | 370.88 | 400.06 |
| Inventories total | |||||
| Current trade debtors | 419.15 | 77.54 | 93.25 | 140.48 | 126.50 |
| Current other receivables | 20.93 | 15.00 | |||
| Current deferred tax assets | 16.00 | 15.00 | |||
| Short term receivables total | 419.15 | 98.47 | 108.25 | 156.48 | 141.50 |
| Cash and bank deposits | 412.78 | 294.44 | 456.70 | 263.34 | 206.61 |
| Cash and cash equivalents | 412.78 | 294.44 | 456.70 | 263.34 | 206.61 |
| Balance sheet total (assets) | 950.41 | 594.11 | 753.68 | 817.93 | 767.79 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 682.10 | 693.90 | 536.50 | 657.78 | 639.14 |
| Profit of the financial year | 11.79 | - 157.40 | 121.28 | -18.64 | -0.53 |
| Shareholders equity total | 743.90 | 586.50 | 707.78 | 689.14 | 688.62 |
| Non-current liabilities total | |||||
| Current trade creditors | 190.04 | 2.79 | 21.39 | 92.97 | 59.82 |
| Current owed to participating | 1.47 | 1.47 | 1.47 | 1.47 | 1.47 |
| Short-term deferred tax liabilities | 8.35 | ||||
| Other non-interest bearing current liabilities | 6.64 | 3.34 | 23.03 | 34.34 | 17.88 |
| Current liabilities total | 206.51 | 7.60 | 45.89 | 128.79 | 79.18 |
| Balance sheet total (liabilities) | 950.41 | 594.11 | 753.68 | 817.93 | 767.79 |
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.