Malerfirmaet Mads Thiemke ApS — Credit Rating and Financial Key Figures
CVR number: 42438464
Lyøvej 17, 3550 Slangerup
mads@thiemkemaler.dk
www.thiemkemaler.dk
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 024.97 | 704.15 | 782.27 | 1 219.51 |
| Employee benefit expenses | - 734.69 | - 694.36 | - 670.34 | - 814.14 |
| Total depreciation | -71.43 | -71.43 | -71.43 | -72.01 |
| EBIT | 218.86 | -61.64 | 40.50 | 333.37 |
| Other financial income | 0.30 | 0.31 | 1.12 | |
| Other financial expenses | -2.68 | -3.27 | -0.44 | -6.66 |
| Pre-tax profit | 216.18 | -64.61 | 40.37 | 327.83 |
| Income taxes | -47.54 | 14.11 | -13.81 | -74.58 |
| Net earnings | 168.63 | -50.50 | 26.56 | 253.25 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Goodwill | 428.57 | 357.14 | 285.72 | 214.29 |
| Intangible assets total | 428.57 | 357.14 | 285.72 | 214.29 |
| Machinery and equipment | 34.42 | |||
| Tangible assets total | 34.42 | |||
| Other receivables | 2.40 | 2.40 | 2.40 | |
| Investments total | 2.40 | 2.40 | 2.40 | |
| Long term receivables total | ||||
| Raw materials and consumables | 5.00 | 5.00 | ||
| Inventories total | 5.00 | 5.00 | ||
| Current trade debtors | 491.50 | 306.98 | 329.08 | 486.62 |
| Prepayments and accrued income | 23.33 | 15.33 | 7.33 | |
| Current other receivables | 10.00 | 3.00 | 3.00 | |
| Short term receivables total | 514.84 | 332.32 | 339.41 | 489.62 |
| Cash and bank deposits | 313.20 | 412.16 | 389.42 | 672.56 |
| Cash and cash equivalents | 313.20 | 412.16 | 389.42 | 672.56 |
| Balance sheet total (assets) | 1 256.61 | 1 104.02 | 1 021.95 | 1 418.29 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Share premium account | 745.22 | 745.22 | 745.22 | 745.22 |
| Shares repurchased | 114.40 | 117.80 | 122.00 | 135.00 |
| Retained earnings | - 114.40 | -63.57 | - 236.07 | - 344.51 |
| Profit of the financial year | 168.63 | -50.50 | 26.56 | 253.25 |
| Shareholders equity total | 953.85 | 788.95 | 697.71 | 828.96 |
| Provisions | 99.42 | 81.95 | 64.47 | 48.94 |
| Non-current liabilities total | ||||
| Current trade creditors | 58.06 | 47.14 | 102.53 | 354.54 |
| Short-term deferred tax liabilities | 58.12 | 3.37 | 3.43 | 82.43 |
| Other non-interest bearing current liabilities | 87.16 | 182.62 | 153.80 | 103.42 |
| Current liabilities total | 203.34 | 233.12 | 259.76 | 540.39 |
| Balance sheet total (liabilities) | 1 256.61 | 1 104.02 | 1 021.95 | 1 418.29 |
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.