HERM. RASMUSSEN A/S MALERFORRETNING
CVR number: 13776970
Stagehøjvej 17, 8600 Silkeborg
herm@herm.dk
tel: 87205333
www.herm.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 9 305.24 | 8 824.40 | 8 757.25 | 5 175.96 | 5 824.59 |
| Employee benefit expenses | -8 420.92 | -7 046.32 | -6 679.80 | -6 689.58 | -5 729.82 |
| Other operating expenses | -21.05 | -13.15 | |||
| Total depreciation | - 111.20 | -26.24 | -64.36 | -47.01 | -46.90 |
| EBIT | 773.13 | 1 804.32 | 2 013.08 | -1 581.68 | 34.73 |
| Other financial expenses | -1.93 | -3.28 | -11.43 | -15.13 | -14.38 |
| Income from other inv. held as non-curr. assets | 0.25 | ||||
| Pre-tax profit | 771.20 | 1 801.04 | 2 001.66 | -1 596.82 | 20.59 |
| Income taxes | - 169.57 | - 403.48 | - 440.00 | 352.03 | -5.32 |
| Net earnings | 601.63 | 1 397.56 | 1 561.66 | -1 244.79 | 15.28 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 96.11 | 57.79 | 30.01 | 98.00 | 100.10 |
| Machinery and equipment | 123.92 | 26.66 | 89.28 | 119.40 | 49.60 |
| Tangible assets total | 220.03 | 84.45 | 119.29 | 217.40 | 149.70 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 115.72 | 134.27 | 149.50 | 135.47 | 149.31 |
| Inventories total | 115.72 | 134.27 | 149.50 | 135.47 | 149.31 |
| Current trade debtors | 2 831.95 | 2 082.34 | 2 588.73 | 3 174.03 | 867.13 |
| Current amounts owed by group member comp. | 1 956.08 | 4 222.53 | 3 287.58 | 401.18 | |
| Current other receivables | 317.00 | 514.75 | 239.78 | 394.14 | 758.60 |
| Current deferred tax assets | 21.00 | 28.00 | |||
| Short term receivables total | 5 126.02 | 6 847.62 | 6 116.10 | 3 568.17 | 2 026.90 |
| Cash and bank deposits | 1.55 | 100.24 | 1.20 | 20.09 | |
| Cash and cash equivalents | 1.55 | 100.24 | 1.20 | 20.09 | |
| Balance sheet total (assets) | 5 463.32 | 7 166.58 | 6 386.09 | 3 941.14 | 2 325.91 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 600.00 | 2 000.00 | 1 500.00 | ||
| Retained earnings | 754.83 | - 643.54 | - 745.98 | 815.68 | - 429.11 |
| Profit of the financial year | 601.63 | 1 397.56 | 1 561.66 | -1 244.79 | 15.28 |
| Shareholders equity total | 2 456.46 | 3 254.02 | 2 815.68 | 70.89 | 86.16 |
| Provisions | 412.00 | 82.00 | 138.00 | ||
| Non-current deferred tax liabilities | 223.33 | 583.72 | 421.18 | 435.30 | 391.39 |
| Non-current liabilities total | 223.33 | 583.72 | 421.18 | 435.30 | 391.39 |
| Current loans from credit institutions | 213.74 | 96.82 | |||
| Advances received | 103.00 | 103.00 | 103.00 | ||
| Current trade creditors | 563.29 | 535.02 | 910.67 | 939.77 | 469.48 |
| Current owed to group member | 1 165.78 | ||||
| Short-term deferred tax liabilities | 173.57 | 410.48 | 67.31 | ||
| Other non-interest bearing current liabilities | 1 832.93 | 2 280.34 | 1 723.56 | 1 144.40 | 1 076.75 |
| Current liabilities total | 2 783.54 | 3 328.85 | 2 737.23 | 3 352.95 | 1 710.36 |
| Balance sheet total (liabilities) | 5 463.32 | 7 166.58 | 6 386.09 | 3 941.14 | 2 325.91 |
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.