Brdr. Madsen - Tømrer & Snedker ApS — Credit Rating and Financial Key Figures
CVR number: 37307742
Ajstrupvej 32, 9381 Sulsted
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 333.57 | 327.23 | 599.37 | 609.28 | 411.20 |
| Employee benefit expenses | - 303.77 | - 297.48 | - 526.17 | - 542.82 | - 401.37 |
| EBIT | 29.80 | 29.75 | 73.20 | 66.46 | 9.82 |
| Other financial income | 0.88 | 0.19 | 0.03 | ||
| Other financial expenses | -1.14 | -1.14 | -2.49 | -2.35 | -1.32 |
| Pre-tax profit | 28.66 | 28.61 | 71.59 | 64.30 | 8.53 |
| Income taxes | -6.64 | -6.44 | -15.60 | -14.19 | -2.11 |
| Net earnings | 22.02 | 22.17 | 55.99 | 50.11 | 6.43 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Current trade debtors | 27.06 | 130.28 | 46.03 | ||
| Current amounts owed by group member comp. | 1.47 | 9.41 | 0.56 | 1.32 | |
| Current other receivables | 3.22 | 0.63 | 0.08 | ||
| Current deferred tax assets | 2.49 | 1.15 | |||
| Short term receivables total | 2.49 | 5.83 | 36.47 | 131.47 | 47.43 |
| Cash and bank deposits | 165.27 | 157.63 | 425.65 | 327.94 | 226.65 |
| Cash and cash equivalents | 165.27 | 157.63 | 425.65 | 327.94 | 226.65 |
| Balance sheet total (assets) | 172.76 | 168.47 | 467.11 | 464.41 | 279.08 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 22.02 | 22.17 | 55.99 | 50.11 | 6.43 |
| Retained earnings | -22.02 | -22.17 | -55.99 | -50.11 | -6.43 |
| Profit of the financial year | 22.02 | 22.17 | 55.99 | 50.11 | 6.43 |
| Shareholders equity total | 72.02 | 72.17 | 105.99 | 100.11 | 56.43 |
| Non-current liabilities total | |||||
| Current trade creditors | 21.66 | 33.32 | 21.04 | 69.38 | 23.96 |
| Current owed to group member | 7.56 | ||||
| Short-term deferred tax liabilities | 3.81 | 13.60 | 14.19 | 2.11 | |
| Other non-interest bearing current liabilities | 67.71 | 62.98 | 326.49 | 280.73 | 196.59 |
| Current liabilities total | 100.74 | 96.30 | 361.12 | 364.30 | 222.65 |
| Balance sheet total (liabilities) | 172.76 | 168.47 | 467.11 | 464.41 | 279.08 |
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.