M&S Murer Entreprise ApS — Credit Rating and Financial Key Figures
CVR number: 37906476
Stenstykkevej 33, 2650 Hvidovre
tel: 27574260
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 247.81 | 510.16 | 549.30 | 816.34 | 1 304.41 |
| Employee benefit expenses | -1 094.22 | - 870.43 | - 429.53 | - 719.04 | - 728.48 |
| EBIT | 153.59 | - 360.26 | 119.77 | 97.29 | 575.93 |
| Other financial income | 0.01 | 4.49 | |||
| Other financial expenses | -2.73 | -4.16 | -7.07 | -9.17 | -10.51 |
| Pre-tax profit | 150.86 | - 364.42 | 112.70 | 88.14 | 569.91 |
| Income taxes | -33.33 | -92.53 | |||
| Net earnings | 117.53 | - 364.42 | 112.70 | 88.14 | 477.38 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.39 | ||||
| Tangible assets total | 23.39 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 187.50 | 187.50 | 53.69 | 410.82 | 7.17 |
| Prepayments and accrued income | 4.60 | ||||
| Current other receivables | 10.00 | 65.67 | |||
| Current deferred tax assets | 16.00 | 10.00 | 4.00 | ||
| Short term receivables total | 187.50 | 187.50 | 79.69 | 425.42 | 76.84 |
| Cash and bank deposits | 567.24 | 198.64 | 473.97 | 64.28 | 965.76 |
| Cash and cash equivalents | 567.24 | 198.64 | 473.97 | 64.28 | 965.76 |
| Balance sheet total (assets) | 754.74 | 386.14 | 553.66 | 513.09 | 1 042.60 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 100.00 | ||||
| Retained earnings | 152.48 | 270.01 | -94.41 | 18.29 | 6.43 |
| Profit of the financial year | 117.53 | - 364.42 | 112.70 | 88.14 | 477.38 |
| Shareholders equity total | 320.01 | -44.41 | 68.29 | 156.43 | 633.81 |
| Non-current liabilities total | |||||
| Current trade creditors | 33.66 | 33.66 | 47.03 | 68.70 | 26.34 |
| Short-term deferred tax liabilities | 49.82 | 18.33 | 90.63 | ||
| Other non-interest bearing current liabilities | 351.24 | 378.55 | 438.34 | 287.97 | 291.82 |
| Current liabilities total | 434.73 | 430.55 | 485.37 | 356.66 | 408.80 |
| Balance sheet total (liabilities) | 754.74 | 386.14 | 553.66 | 513.09 | 1 042.60 |
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.