MIDTDJURS TØMRER & MURER ApS
CVR number: 10120616
Sønderskovbakken 40, 8581 Nimtofte
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 595.00 | 1 883.57 | 2 530.24 | 1 896.03 | 1 330.92 |
| Employee benefit expenses | -1 138.13 | -1 401.77 | -1 700.09 | -1 286.35 | -1 283.11 |
| Total depreciation | -29.84 | -42.34 | -17.34 | -17.34 | -24.17 |
| EBIT | 427.02 | 439.46 | 812.81 | 592.34 | 23.64 |
| Other financial expenses | -30.62 | -22.69 | -62.83 | -9.87 | -10.80 |
| Pre-tax profit | 396.41 | 416.77 | 749.98 | 582.47 | 12.84 |
| Income taxes | -87.19 | - 115.02 | - 169.26 | - 133.64 | -10.94 |
| Net earnings | 309.21 | 301.75 | 580.72 | 448.83 | 1.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 605.60 | 1 588.25 | 1 570.91 | 1 553.57 | 1 536.23 |
| Machinery and equipment | 48.00 | 23.00 | 23.00 | 23.00 | 50.33 |
| Tangible assets total | 1 653.60 | 1 611.26 | 1 593.91 | 1 576.57 | 1 586.56 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 30.44 | ||||
| Inventories total | 30.44 | ||||
| Current trade debtors | 825.09 | 283.81 | 802.48 | 397.90 | 453.24 |
| Prepayments and accrued income | 33.87 | ||||
| Current other receivables | 120.69 | 62.59 | 143.94 | 227.80 | |
| Current deferred tax assets | 28.94 | 11.41 | 8.67 | 6.61 | 71.67 |
| Short term receivables total | 854.03 | 415.91 | 873.74 | 548.45 | 786.58 |
| Cash and bank deposits | 139.80 | 124.79 | 115.63 | 480.92 | 38.72 |
| Cash and cash equivalents | 139.80 | 124.79 | 115.63 | 480.92 | 38.72 |
| Balance sheet total (assets) | 2 677.88 | 2 151.96 | 2 583.29 | 2 605.94 | 2 411.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.00 | 56.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 421.56 | 674.78 | 862.13 | 1 325.05 | 1 651.88 |
| Profit of the financial year | 309.21 | 301.75 | 580.72 | 448.83 | 1.91 |
| Shareholders equity total | 911.77 | 1 157.53 | 1 682.25 | 2 016.68 | 1 900.79 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 900.00 | 300.00 | |||
| Current trade creditors | 463.04 | 256.24 | 288.06 | 110.09 | 255.23 |
| Short-term deferred tax liabilities | 8.10 | 47.48 | 158.52 | 93.58 | |
| Other non-interest bearing current liabilities | 301.66 | 390.71 | 454.46 | 341.48 | 211.74 |
| Accruals and deferred income | 93.30 | 44.10 | 44.10 | ||
| Current liabilities total | 1 766.10 | 994.43 | 901.04 | 589.25 | 511.06 |
| Balance sheet total (liabilities) | 2 677.88 | 2 151.96 | 2 583.29 | 2 605.94 | 2 411.85 |
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.