MALERFIRMA OLE PERLT ApS — Credit Rating and Financial Key Figures
CVR number: 35484469
Grusbakken 9, 2820 Gentofte
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 487.80 | 9 454.23 | 7 884.21 | 7 807.97 | 8 802.26 |
Wages and salaries | -4 144.60 | -4 803.89 | -4 778.59 | -4 340.59 | -4 209.33 |
Social security expenses | - 733.25 | - 859.93 | - 894.19 | - 796.72 | - 743.88 |
Total depreciation | - 258.78 | - 220.54 | - 157.19 | - 137.00 | -77.66 |
EBIT | 2 351.17 | 3 569.87 | 2 054.24 | 2 533.66 | 3 771.40 |
Other financial expenses | -18.95 | -34.01 | -22.48 | -5.34 | |
Pre-tax profit | 2 332.22 | 3 516.20 | 2 034.93 | 2 533.92 | 3 750.22 |
Income taxes | - 543.74 | - 813.63 | - 476.00 | - 602.18 | - 898.26 |
Net earnings | 1 788.48 | 2 702.57 | 1 558.92 | 1 931.73 | 2 851.96 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 535.41 | 314.87 | 157.67 | 280.67 | 203.01 |
Tangible assets total | 535.41 | 314.87 | 157.67 | 280.67 | 203.01 |
Other receivables | 26.16 | 26.95 | 27.75 | 29.14 | 30.02 |
Investments total | 26.16 | 26.95 | 27.75 | 29.14 | 30.02 |
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 2 414.04 | 2 244.79 | 2 135.13 | 1 270.09 | 2 209.53 |
Current amounts owed by group member comp. | 612.07 | ||||
Prepayments and accrued income | 14.23 | ||||
Current other receivables | 257.18 | 101.08 | 60.28 | 62.86 | |
Current deferred tax assets | 18.89 | 31.44 | 20.84 | 17.28 | |
Short term receivables total | 2 414.04 | 2 520.86 | 2 893.94 | 1 351.21 | 2 289.67 |
Cash and bank deposits | 4 047.70 | 4 237.56 | 1 230.46 | 3 022.88 | 3 934.17 |
Cash and cash equivalents | 4 047.70 | 4 237.56 | 1 230.46 | 3 022.88 | 3 934.17 |
Balance sheet total (assets) | 7 023.31 | 7 100.23 | 4 309.83 | 4 683.90 | 6 456.87 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 2 000.00 | 2 500.00 | 1 500.00 | 2 000.00 | 3 000.00 |
Retained earnings | -1 354.51 | -2 066.03 | - 863.46 | -1 304.54 | -2 372.81 |
Profit of the financial year | 1 788.48 | 2 702.57 | 1 558.92 | 1 931.73 | 2 851.96 |
Shareholders equity total | 2 513.97 | 3 216.54 | 2 275.46 | 2 707.19 | 3 559.15 |
Provisions | 0.24 | ||||
Non-current other liabilities | 339.59 | ||||
Non-current deferred tax liabilities | 488.54 | 591.59 | 894.70 | ||
Non-current liabilities total | 339.59 | 488.54 | 591.59 | 894.70 | |
Current loans from credit institutions | 0.48 | ||||
Current trade creditors | 774.38 | 309.95 | 329.86 | 144.72 | 127.25 |
Current owed to group member | 1 553.63 | 569.53 | 101.89 | 612.40 | |
Other non-interest bearing current liabilities | 1 841.50 | 2 945.51 | 1 169.88 | 1 059.68 | 1 178.18 |
Accruals and deferred income | 58.70 | 46.09 | 78.84 | 84.71 | |
Current liabilities total | 4 169.51 | 3 883.70 | 1 545.83 | 1 385.12 | 2 003.02 |
Balance sheet total (liabilities) | 7 023.31 | 7 100.23 | 4 309.83 | 4 683.90 | 6 456.87 |
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.