MURERMESTER BENT FRANDSEN ApS
CVR number: 21450294
Sonnesgade 14, 8000 Aarhus C
bent-frandsen@jubii.dk
tel: 86153242
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -0.87 | -0.94 | -0.72 | -0.82 | -0.06 |
| Gross profit | -0.87 | -0.94 | -0.72 | -0.82 | -0.06 |
| EBIT | -0.87 | -0.94 | -0.72 | -0.82 | -0.06 |
| Other financial income | 113.56 | 426.33 | 109.70 | 30.73 | 57.98 |
| Other financial expenses | -0.16 | -0.18 | -1.07 | -0.20 | -9.04 |
| Reduction non-current investment assets | - 155.34 | ||||
| Pre-tax profit | 112.53 | 425.20 | 107.91 | - 125.63 | 48.88 |
| Income taxes | -24.74 | -93.51 | -27.73 | -1.02 | |
| Net earnings | 87.79 | 331.69 | 80.19 | - 126.65 | 48.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current deferred tax assets | 5.03 | 2.16 | 28.08 | 27.62 | |
| Short term receivables total | 5.03 | 2.16 | 28.08 | 27.62 | |
| Other current investments | 730.73 | 759.03 | 993.30 | 837.95 | 647.16 |
| Cash and bank deposits | 43.13 | 408.06 | 14.05 | 1.10 | 97.78 |
| Cash and cash equivalents | 773.86 | 1 167.09 | 1 007.34 | 839.05 | 744.94 |
| Balance sheet total (assets) | 778.89 | 1 167.09 | 1 009.50 | 867.13 | 772.56 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 108.00 | 113.00 | 117.80 | 110.00 | |
| Retained earnings | 379.39 | 354.18 | 685.87 | 648.26 | 411.61 |
| Profit of the financial year | 87.79 | 331.69 | 80.19 | - 126.65 | 48.88 |
| Shareholders equity total | 775.18 | 998.87 | 966.06 | 839.41 | 770.49 |
| Non-current liabilities total | |||||
| Current owed to participating | 3.71 | 78.84 | 24.08 | 27.72 | 2.08 |
| Short-term deferred tax liabilities | 79.38 | 19.37 | |||
| Other non-interest bearing current liabilities | 10.00 | ||||
| Current liabilities total | 3.71 | 168.22 | 43.45 | 27.72 | 2.08 |
| Balance sheet total (liabilities) | 778.89 | 1 167.09 | 1 009.50 | 867.13 | 772.56 |
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.