TØMRERFIRMAET MICHAEL NYHOLM ApS
CVR number: 25508319
Præsteengen 16, Valløby 4600 Køge
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 460.87 | 650.22 | 533.17 | 420.09 | 669.04 |
| Employee benefit expenses | - 321.19 | - 315.19 | - 301.82 | - 329.56 | - 301.51 |
| Total depreciation | -63.63 | -59.13 | -59.13 | -59.13 | -42.63 |
| EBIT | 76.06 | 275.91 | 172.22 | 31.40 | 324.90 |
| Other financial income | 0.02 | 0.01 | 0.04 | ||
| Other financial expenses | -0.95 | -1.61 | -6.50 | -6.92 | -1.45 |
| Pre-tax profit | 75.13 | 274.31 | 165.71 | 24.52 | 323.45 |
| Income taxes | -17.44 | -62.06 | -37.66 | -9.53 | -71.49 |
| Net earnings | 57.69 | 212.25 | 128.06 | 14.98 | 251.96 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 269.70 | 210.58 | 151.45 | 92.32 | 49.69 |
| Tangible assets total | 269.70 | 210.58 | 151.45 | 92.32 | 49.69 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 74.47 | 118.61 | 47.03 | 194.57 | 265.73 |
| Prepayments and accrued income | 21.90 | 24.32 | 22.60 | 14.14 | 28.42 |
| Current other receivables | 122.00 | 33.27 | 45.31 | ||
| Current deferred tax assets | 14.78 | ||||
| Short term receivables total | 111.16 | 264.93 | 102.90 | 254.02 | 294.15 |
| Cash and bank deposits | 780.75 | 609.61 | 945.69 | 403.99 | 906.08 |
| Cash and cash equivalents | 780.75 | 609.61 | 945.69 | 403.99 | 906.08 |
| Balance sheet total (assets) | 1 161.61 | 1 085.12 | 1 200.03 | 750.33 | 1 249.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 223.22 | 167.91 | 265.76 | 276.02 | 169.01 |
| Profit of the financial year | 57.69 | 212.25 | 128.06 | 14.98 | 251.96 |
| Shareholders equity total | 516.51 | 618.16 | 633.22 | 533.81 | 667.96 |
| Provisions | 28.25 | 23.02 | 15.84 | 7.20 | 1.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 48.34 | 53.46 | 83.77 | 52.77 | 69.67 |
| Current owed to participating | 453.38 | 75.94 | 257.34 | 3.07 | 233.33 |
| Short-term deferred tax liabilities | 33.30 | 14.13 | 4.17 | 59.59 | |
| Other non-interest bearing current liabilities | 115.11 | 281.25 | 195.74 | 149.31 | 218.26 |
| Current liabilities total | 616.84 | 443.94 | 550.98 | 209.32 | 580.86 |
| Balance sheet total (liabilities) | 1 161.61 | 1 085.12 | 1 200.03 | 750.33 | 1 249.92 |
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.