Tømrermester Flemming Madsen ApS — Credit Rating and Financial Key Figures
CVR number: 38378732
Fylleledvej 11, Kilden 9900 Frederikshavn
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 373.60 | 529.58 | 855.63 | 1 000.02 | 1 050.81 |
| Employee benefit expenses | - 269.55 | - 442.91 | - 591.61 | - 601.31 | - 595.31 |
| Total depreciation | -51.61 | -48.34 | -41.70 | -25.37 | -27.23 |
| EBIT | 52.44 | 38.33 | 222.33 | 373.34 | 428.27 |
| Other financial income | 4.64 | 5.52 | 8.19 | 9.35 | 32.65 |
| Other financial expenses | -0.13 | -1.52 | -2.38 | -5.64 | -0.10 |
| Pre-tax profit | 56.94 | 42.33 | 228.14 | 377.05 | 460.82 |
| Income taxes | -14.36 | -10.11 | -51.86 | -87.08 | - 105.22 |
| Net earnings | 42.59 | 32.22 | 176.28 | 289.97 | 355.60 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 285.45 | 269.35 | 253.25 | 237.15 | 221.05 |
| Machinery and equipment | 46.36 | 35.23 | |||
| Tangible assets total | 285.45 | 269.35 | 253.25 | 283.51 | 256.28 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 38.53 | ||||
| Inventories total | 38.53 | ||||
| Current trade debtors | 183.60 | 131.64 | 463.00 | 90.74 | 355.63 |
| Current amounts owed by group member comp. | 120.66 | 199.24 | 214.51 | 474.69 | 475.63 |
| Prepayments and accrued income | 3.55 | 3.62 | 0.63 | 1.03 | 6.01 |
| Current other receivables | 11.86 | 0.30 | 5.38 | ||
| Current deferred tax assets | 8.08 | 11.26 | 14.45 | 16.62 | 19.96 |
| Short term receivables total | 315.89 | 357.62 | 692.89 | 588.46 | 857.24 |
| Cash and bank deposits | 65.48 | 234.49 | 292.79 | 269.12 | 419.56 |
| Cash and cash equivalents | 65.48 | 234.49 | 292.79 | 269.12 | 419.56 |
| Balance sheet total (assets) | 666.81 | 861.46 | 1 277.46 | 1 141.08 | 1 533.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 108.45 | 151.04 | 183.26 | 359.54 | 649.50 |
| Profit of the financial year | 42.59 | 32.22 | 176.28 | 289.97 | 355.60 |
| Shareholders equity total | 201.04 | 233.26 | 409.54 | 699.50 | 1 055.11 |
| Non-current loans from credit institutions | 250.00 | 250.00 | 250.00 | ||
| Non-current liabilities total | 250.00 | 250.00 | 250.00 | ||
| Current trade creditors | 41.07 | 135.27 | 103.73 | 41.63 | 108.57 |
| Current owed to participating | 38.70 | 38.70 | 38.70 | 38.70 | 38.45 |
| Short-term deferred tax liabilities | 16.14 | 13.30 | 55.05 | 89.25 | 108.56 |
| Other non-interest bearing current liabilities | 119.87 | 190.93 | 233.45 | 266.50 | 216.89 |
| Accruals and deferred income | 187.00 | 5.50 | 5.50 | ||
| Current liabilities total | 215.77 | 378.20 | 617.93 | 441.58 | 477.97 |
| Balance sheet total (liabilities) | 666.81 | 861.46 | 1 277.46 | 1 141.08 | 1 533.08 |
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.