Murermester Lars Kristensen & Søn ApS — Credit Rating and Financial Key Figures
CVR number: 39612593
Langagergyden 3, Nørre Lyndelse 5792 Årslev
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 616.00 | 4 866.00 | 4 709.00 | 3 950.00 | 4 782.87 |
| Employee benefit expenses | -3 452.00 | -4 333.00 | -4 170.00 | -4 145.00 | -4 129.47 |
| Total depreciation | -56.00 | -89.00 | - 112.00 | - 124.00 | -91.89 |
| EBIT | 108.00 | 444.00 | 427.00 | - 319.00 | 561.50 |
| Other financial income | 13.00 | 6.00 | 51.00 | 4.00 | 4.74 |
| Other financial expenses | -3.00 | - 109.00 | -73.00 | -16.00 | -94.96 |
| Pre-tax profit | 118.00 | 341.00 | 405.00 | - 331.00 | 471.29 |
| Income taxes | -29.00 | -84.00 | -93.00 | 72.00 | - 121.78 |
| Net earnings | 89.00 | 257.00 | 312.00 | - 259.00 | 349.51 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 68.00 | 48.00 | 28.00 | 8.00 | |
| Intangible assets total | 68.00 | 48.00 | 28.00 | 8.00 | |
| Buildings | 130.00 | 101.00 | 72.00 | 43.21 | |
| Machinery and equipment | 154.00 | 184.00 | 175.00 | 277.00 | 252.68 |
| Tangible assets total | 154.00 | 314.00 | 276.00 | 349.00 | 295.90 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 25.00 | 1 260.00 | 1 194.00 | 1 055.00 | 1 055.00 |
| Inventories total | 25.00 | 1 260.00 | 1 194.00 | 1 055.00 | 1 055.00 |
| Current trade debtors | 122.00 | 736.00 | 319.00 | 857.00 | 1 472.42 |
| Current amounts owed by group member comp. | 5.00 | 2 525.00 | 224.00 | 197.00 | 303.76 |
| Current owed by particip. interest comp. | 16.00 | ||||
| Prepayments and accrued income | 59.00 | 110.00 | 65.00 | 38.00 | 54.17 |
| Current other receivables | 471.00 | 560.00 | 110.00 | 315.00 | 280.54 |
| Current deferred tax assets | 39.00 | ||||
| Short term receivables total | 657.00 | 3 931.00 | 734.00 | 1 446.00 | 2 110.89 |
| Cash and bank deposits | 220.00 | 4.00 | 674.00 | 15.00 | 5.40 |
| Cash and cash equivalents | 220.00 | 4.00 | 674.00 | 15.00 | 5.40 |
| Balance sheet total (assets) | 1 124.00 | 5 557.00 | 2 906.00 | 2 873.00 | 3 467.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Retained earnings | 181.00 | 269.00 | 526.00 | 838.00 | 578.82 |
| Profit of the financial year | 89.00 | 257.00 | 312.00 | - 259.00 | 349.51 |
| Shareholders equity total | 370.00 | 626.00 | 938.00 | 679.00 | 1 028.33 |
| Provisions | 47.00 | 131.00 | 33.00 | 11.00 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 390.00 | 765.00 | 644.83 | ||
| Advances received | 16.00 | 109.00 | |||
| Current trade creditors | 170.00 | 455.00 | 115.00 | 252.00 | 729.60 |
| Current owed to group member | 2 174.00 | ||||
| Short-term deferred tax liabilities | 191.00 | 96.78 | |||
| Other non-interest bearing current liabilities | 521.00 | 1 672.00 | 1 629.00 | 1 177.00 | 956.65 |
| Current liabilities total | 707.00 | 4 800.00 | 1 935.00 | 2 194.00 | 2 427.86 |
| Balance sheet total (liabilities) | 1 124.00 | 5 557.00 | 2 906.00 | 2 873.00 | 3 467.19 |
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.