Murerfirmaet Lauridsen A/S — Credit Rating and Financial Key Figures
CVR number: 41023228
Præstebrovej 35, Hjortkær 6818 Årre
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 13 755.51 | 14 197.15 | 12 784.72 | 12 742.12 |
| Employee benefit expenses | -12 733.31 | -12 694.01 | -10 763.05 | -10 658.32 |
| Total depreciation | -52.75 | - 162.99 | - 192.39 | - 327.03 |
| EBIT | 969.45 | 1 340.14 | 1 829.28 | 1 756.77 |
| Other financial income | 0.10 | 4.26 | ||
| Other financial expenses | - 114.91 | - 124.14 | - 223.21 | - 212.21 |
| Pre-tax profit | 854.64 | 1 220.27 | 1 606.07 | 1 544.57 |
| Income taxes | - 200.94 | - 270.06 | - 353.00 | - 340.54 |
| Net earnings | 653.69 | 950.20 | 1 253.07 | 1 204.03 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Goodwill | 40.00 | 30.00 | 20.00 | 10.00 |
| Intangible assets total | 40.00 | 30.00 | 20.00 | 10.00 |
| Machinery and equipment | 881.80 | 728.81 | 1 291.42 | 1 487.39 |
| Tangible assets total | 881.80 | 728.81 | 1 291.42 | 1 487.39 |
| Investments total | 135.00 | 165.00 | 60.00 | 105.00 |
| Long term receivables total | ||||
| Raw materials and consumables | 109.50 | 310.71 | 289.80 | 390.70 |
| Inventories total | 109.50 | 310.71 | 289.80 | 390.70 |
| Current trade debtors | 4 894.52 | 4 959.94 | 3 250.80 | 4 764.49 |
| Current amounts owed by group member comp. | 577.03 | 1 537.33 | 437.68 | 1 206.02 |
| Prepayments and accrued income | 105.77 | 81.62 | 73.60 | 198.32 |
| Current other receivables | 2 374.04 | 4 201.22 | 3 726.00 | 1 956.70 |
| Current deferred tax assets | 81.06 | |||
| Short term receivables total | 8 032.41 | 10 780.11 | 7 488.08 | 8 125.53 |
| Cash and bank deposits | 365.13 | |||
| Cash and cash equivalents | 365.13 | |||
| Balance sheet total (assets) | 9 198.72 | 12 014.64 | 9 514.42 | 10 118.63 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 400.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 1 253.07 | 1 204.03 | ||
| Retained earnings | 653.69 | 350.83 | 399.87 | |
| Profit of the financial year | 653.69 | 950.20 | 1 253.07 | 1 204.03 |
| Shareholders equity total | 1 053.69 | 2 003.90 | 3 256.97 | 3 207.93 |
| Provisions | 282.00 | 521.00 | 874.00 | 1 020.09 |
| Non-current leasing loans | 516.32 | 392.37 | 693.20 | 757.51 |
| Non-current liabilities total | 516.32 | 392.37 | 693.20 | 757.51 |
| Current loans from credit institutions | 454.57 | 854.11 | 1 022.05 | |
| Advances received | 421.00 | |||
| Current trade creditors | 2 262.34 | 2 338.07 | 1 410.84 | 969.93 |
| Current owed to participating | 155.68 | 70.25 | 79.38 | 102.19 |
| Current owed to group member | 604.00 | 647.87 | ||
| Short-term deferred tax liabilities | 29.91 | 194.45 | ||
| Other non-interest bearing current liabilities | 4 474.11 | 5 201.03 | 2 131.17 | 2 844.48 |
| Current liabilities total | 7 346.70 | 9 097.37 | 4 690.26 | 5 133.10 |
| Balance sheet total (liabilities) | 9 198.72 | 12 014.64 | 9 514.42 | 10 118.63 |
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.