MALERMESTER P.E. JENSEN. NÆSTVED A/S
CVR number: 37239410
Gramsvej 12, 4700 Næstved
tel: 55739998
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 930.59 | 3 389.95 | 3 593.25 | 2 816.15 | 2 676.83 |
| Employee benefit expenses | -3 261.29 | -2 668.28 | -2 750.96 | -2 365.20 | -2 114.37 |
| Total depreciation | -49.18 | -49.18 | -33.38 | -1.78 | -1.78 |
| EBIT | 620.12 | 672.49 | 808.91 | 449.17 | 560.68 |
| Other financial income | 24.98 | ||||
| Other financial expenses | -10.72 | -11.78 | -13.92 | -4.13 | |
| Pre-tax profit | 609.40 | 660.71 | 795.00 | 445.04 | 585.66 |
| Income taxes | - 135.02 | - 146.88 | - 176.38 | -98.43 | - 129.93 |
| Net earnings | 474.38 | 513.83 | 618.61 | 346.61 | 455.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 121.22 | 119.44 | 117.66 | 115.88 | 114.10 |
| Machinery and equipment | 79.00 | 31.60 | |||
| Tangible assets total | 200.22 | 151.04 | 117.66 | 115.88 | 114.10 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 231.51 | 201.64 | 276.42 | 189.96 | 208.34 |
| Inventories total | 231.51 | 201.64 | 276.42 | 189.96 | 208.34 |
| Current trade debtors | 695.39 | 672.28 | 630.89 | 351.70 | 382.82 |
| Prepayments and accrued income | 0.00 | 0.00 | |||
| Current other receivables | 175.92 | 173.75 | 153.64 | 101.87 | 48.71 |
| Current deferred tax assets | 0.39 | 3.40 | 4.48 | 0.51 | |
| Short term receivables total | 871.70 | 849.43 | 789.01 | 454.08 | 431.54 |
| Cash and bank deposits | 1 893.02 | 1 470.34 | 1 857.78 | 1 680.76 | 1 892.62 |
| Cash and cash equivalents | 1 893.02 | 1 470.34 | 1 857.78 | 1 680.76 | 1 892.62 |
| Balance sheet total (assets) | 3 196.45 | 2 672.44 | 3 040.86 | 2 440.68 | 2 646.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 650.00 | 500.00 | 600.00 | 340.00 | 450.00 |
| Retained earnings | 258.84 | 233.22 | 147.05 | 425.66 | 322.27 |
| Profit of the financial year | 474.38 | 513.83 | 618.61 | 346.61 | 455.73 |
| Shareholders equity total | 1 883.22 | 1 747.05 | 1 865.66 | 1 612.27 | 1 728.00 |
| Provisions | 2.30 | ||||
| Non-current other liabilities | 215.09 | ||||
| Non-current liabilities total | 215.09 | ||||
| Current loans from credit institutions | 12.50 | 12.50 | 12.50 | ||
| Advances received | 92.98 | 59.00 | 9.33 | 7.13 | 9.00 |
| Current trade creditors | 123.08 | 124.35 | 135.48 | 53.71 | 79.29 |
| Current owed to group member | 9.01 | 94.47 | |||
| Short-term deferred tax liabilities | 145.00 | 149.91 | 177.46 | 94.47 | 127.12 |
| Other non-interest bearing current liabilities | 728.08 | 592.13 | 840.43 | 660.61 | 593.91 |
| Current liabilities total | 1 098.14 | 925.39 | 1 175.20 | 828.41 | 916.29 |
| Balance sheet total (liabilities) | 3 196.45 | 2 672.44 | 3 040.86 | 2 440.68 | 2 646.59 |
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.