MURERMESTER ANDERS SIMONSEN ApS — Credit Rating and Financial Key Figures
CVR number: 19926001
Marielyst Strandvej 1, 4873 Væggerløse
tel: 54177008
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 975.07 | 2 107.11 | 2 442.01 | 2 640.90 | 2 542.91 |
| Employee benefit expenses | -1 626.34 | -1 871.04 | -1 940.18 | -1 928.98 | -2 031.92 |
| Other operating expenses | -5.75 | ||||
| Total depreciation | -83.48 | -90.86 | -87.92 | -93.41 | -96.43 |
| EBIT | 265.25 | 145.21 | 408.16 | 618.50 | 414.56 |
| Other financial income | 0.04 | 2.55 | |||
| Other financial expenses | -5.22 | -8.79 | -14.15 | -12.13 | -1.64 |
| Pre-tax profit | 260.07 | 136.42 | 394.01 | 608.92 | 412.93 |
| Income taxes | -59.66 | -32.25 | -88.28 | - 136.16 | -95.10 |
| Net earnings | 200.42 | 104.17 | 305.72 | 472.77 | 317.83 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 430.84 | 348.02 | 396.70 | 353.29 | 256.86 |
| Tangible assets total | 430.84 | 348.02 | 396.70 | 353.29 | 256.86 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 179.33 | 493.99 | 112.78 | 233.78 | 892.74 |
| Prepayments and accrued income | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 |
| Current other receivables | 83.56 | 66.70 | 71.00 | 98.50 | 124.07 |
| Short term receivables total | 265.88 | 563.69 | 186.78 | 335.28 | 1 019.81 |
| Cash and bank deposits | 982.17 | 1 342.00 | 1 230.59 | 1 339.67 | 1 202.95 |
| Cash and cash equivalents | 982.17 | 1 342.00 | 1 230.59 | 1 339.67 | 1 202.95 |
| Balance sheet total (assets) | 1 678.89 | 2 253.71 | 1 814.08 | 2 028.24 | 2 479.62 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 541.75 | 629.17 | 618.94 | 806.86 | 1 157.63 |
| Profit of the financial year | 200.42 | 104.17 | 305.72 | 472.77 | 317.83 |
| Shareholders equity total | 977.77 | 971.34 | 1 164.06 | 1 522.43 | 1 722.46 |
| Provisions | 50.61 | 42.44 | 38.19 | 56.43 | 40.54 |
| Non-current other liabilities | 57.53 | 174.39 | |||
| Non-current liabilities total | 57.53 | 174.39 | |||
| Current trade creditors | 138.75 | 153.63 | 107.30 | 105.64 | 186.90 |
| Short-term deferred tax liabilities | 33.29 | 36.41 | 28.53 | 27.92 | 8.99 |
| Other non-interest bearing current liabilities | 420.94 | 875.49 | 475.99 | 315.83 | 520.74 |
| Current liabilities total | 592.99 | 1 065.53 | 611.82 | 449.38 | 716.63 |
| Balance sheet total (liabilities) | 1 678.89 | 2 253.71 | 1 814.08 | 2 028.24 | 2 479.62 |
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.