MURERMESTER ERIK MADSEN ApS — Credit Rating and Financial Key Figures
CVR number: 10063973
Bjerre Vinkelvej 1, Bjerre 8783 Hornsyld
tel: 75681585
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 287.42 | 4 489.64 | 4 526.77 | 4 324.63 | 3 558.56 |
| Employee benefit expenses | -3 198.64 | -3 382.56 | -2 998.61 | -2 600.27 | -2 442.39 |
| Other operating expenses | -44.95 | -36.25 | -32.20 | -15.81 | |
| Total depreciation | - 104.11 | - 158.58 | - 216.44 | - 216.65 | - 216.65 |
| EBIT | 939.72 | 912.25 | 1 279.52 | 1 507.71 | 883.71 |
| Other financial income | 79.78 | 41.37 | 41.97 | 43.34 | 77.49 |
| Other financial expenses | - 154.72 | - 103.07 | -81.21 | -56.85 | -52.99 |
| Pre-tax profit | 864.79 | 850.55 | 1 240.28 | 1 494.20 | 908.20 |
| Income taxes | - 200.20 | - 211.96 | - 289.61 | - 352.44 | - 255.73 |
| Net earnings | 664.59 | 638.59 | 950.67 | 1 141.76 | 652.47 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 244.07 | 244.07 | 244.07 | 244.07 | |
| Buildings | 955.85 | 867.76 | 782.00 | 698.09 | 598.37 |
| Machinery and equipment | 559.57 | 1 089.07 | 1 243.80 | 1 111.06 | 978.32 |
| Tangible assets total | 1 515.42 | 2 200.91 | 2 269.87 | 2 053.22 | 1 820.77 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 244.07 | ||||
| Inventories total | 244.07 | ||||
| Current trade debtors | 227.23 | 693.34 | 417.78 | 132.64 | 104.67 |
| Prepayments and accrued income | 152.24 | 174.68 | 142.94 | 140.20 | 143.05 |
| Current other receivables | 2 896.66 | 2 941.15 | 2 306.56 | 2 165.93 | 2 222.90 |
| Short term receivables total | 3 276.12 | 3 809.17 | 2 867.28 | 2 438.77 | 2 470.62 |
| Cash and bank deposits | 4 435.18 | 3 510.43 | 4 268.67 | 4 617.06 | 3 640.72 |
| Cash and cash equivalents | 4 435.18 | 3 510.43 | 4 268.67 | 4 617.06 | 3 640.72 |
| Balance sheet total (assets) | 9 470.80 | 9 520.51 | 9 405.82 | 9 109.06 | 7 932.10 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 325.00 | 325.00 | 325.00 | 325.00 | 325.00 |
| Shares repurchased | 600.00 | 600.00 | 900.00 | 1 100.00 | 650.00 |
| Retained earnings | 2 598.98 | 2 663.57 | 2 402.17 | 2 252.84 | 2 744.60 |
| Profit of the financial year | 664.59 | 638.59 | 950.67 | 1 141.76 | 652.47 |
| Shareholders equity total | 4 188.57 | 4 227.17 | 4 577.84 | 4 819.60 | 4 372.07 |
| Provisions | 184.51 | 226.42 | 242.26 | 252.30 | 245.67 |
| Non-current deferred tax liabilities | 702.20 | 565.04 | 835.52 | ||
| Non-current liabilities total | 702.20 | 565.04 | 835.52 | ||
| Advances received | 270.32 | 270.32 | |||
| Current trade creditors | 247.77 | 370.79 | 150.16 | 280.48 | 323.04 |
| Current owed to participating | 8.22 | 39.50 | 9.70 | 9.90 | 19.38 |
| Current owed to group member | 3 024.66 | 2 775.84 | 2 556.13 | 2 040.74 | 1 677.39 |
| Short-term deferred tax liabilities | 307.99 | 311.11 | |||
| Other non-interest bearing current liabilities | 1 238.76 | 1 299.36 | 1 167.53 | 1 141.00 | 459.03 |
| Current liabilities total | 5 097.71 | 5 066.92 | 3 883.53 | 3 472.12 | 2 478.84 |
| Balance sheet total (liabilities) | 9 470.80 | 9 520.51 | 9 405.82 | 9 109.06 | 7 932.10 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.