Malerfirmaet Havsager & Rasmussen ApS — Credit Rating and Financial Key Figures
CVR number: 41422629
Tåningvej 20, Tåning 8660 Skanderborg
Kontakt@havsager-rasmussen.dk
tel: 93933782
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 292.78 | 1 143.03 | 2 097.75 | 1 248.77 |
| Employee benefit expenses | -1 082.22 | -1 095.61 | -2 042.88 | -1 222.47 |
| Total depreciation | -6.77 | -10.23 | -16.21 | -11.44 |
| EBIT | 203.80 | 37.18 | 38.67 | 14.86 |
| Other financial expenses | -1.33 | -1.67 | -6.03 | -11.44 |
| Pre-tax profit | 202.47 | 35.51 | 32.64 | 3.42 |
| Income taxes | -46.44 | -7.80 | -7.18 | -2.01 |
| Net earnings | 156.03 | 27.71 | 25.46 | 1.41 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible assets total | ||||
| Machinery and equipment | 23.94 | 13.70 | 21.41 | 9.97 |
| Tangible assets total | 23.94 | 13.70 | 21.41 | 9.97 |
| Investments total | ||||
| Long term receivables total | ||||
| Raw materials and consumables | 100.00 | 120.00 | ||
| Finished products/goods | 35.00 | 60.50 | ||
| Inventories total | 35.00 | 60.50 | 100.00 | 120.00 |
| Current trade debtors | 113.69 | 135.70 | 323.75 | 35.05 |
| Prepayments and accrued income | 57.30 | 53.60 | 74.50 | 34.05 |
| Current other receivables | 79.07 | 54.82 | 104.00 | 116.90 |
| Current deferred tax assets | 6.00 | 5.24 | ||
| Short term receivables total | 250.06 | 244.12 | 508.25 | 191.24 |
| Cash and bank deposits | 258.29 | 202.76 | 12.49 | 154.01 |
| Cash and cash equivalents | 258.29 | 202.76 | 12.49 | 154.01 |
| Balance sheet total (assets) | 567.29 | 521.09 | 642.15 | 475.21 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Shares repurchased | 113.00 | 70.00 | ||
| Retained earnings | - 113.00 | -26.97 | 0.74 | 26.20 |
| Profit of the financial year | 156.03 | 27.71 | 25.46 | 1.41 |
| Shareholders equity total | 196.03 | 110.74 | 66.20 | 67.61 |
| Provisions | 22.39 | 17.94 | 25.12 | 16.37 |
| Non-current deferred tax liabilities | 24.05 | 12.25 | ||
| Non-current liabilities total | 24.05 | 12.25 | ||
| Current trade creditors | 83.32 | 107.33 | 156.49 | 143.13 |
| Short-term deferred tax liabilities | 24.05 | 12.25 | ||
| Other non-interest bearing current liabilities | 241.50 | 248.77 | 382.08 | 248.10 |
| Current liabilities total | 324.82 | 380.15 | 550.83 | 391.24 |
| Balance sheet total (liabilities) | 567.29 | 521.09 | 642.15 | 475.21 |
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.