NIELS ÆRØ MALERENTREPRISE ApS
CVR number: 29782237
Strandvejen 59 A, 7120 Vejle Øst
niels@malerentreprise.dk
tel: 40681930
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 058.20 | 3 868.49 | 4 235.47 | 3 434.63 | 1 875.33 |
| Employee benefit expenses | -3 137.26 | -3 382.55 | -3 862.01 | -3 038.61 | -1 637.73 |
| Total depreciation | -33.05 | -36.40 | -44.53 | -37.20 | -21.32 |
| Reduction in value of non-current assets | 25.00 | ||||
| EBIT | 862.89 | 449.54 | 328.93 | 358.82 | 216.28 |
| Other financial income | 13.38 | 21.74 | 19.25 | 18.86 | |
| Other financial expenses | -22.03 | -17.39 | -10.96 | -9.36 | -7.98 |
| Pre-tax profit | 840.86 | 445.53 | 339.71 | 368.72 | 227.15 |
| Income taxes | - 200.13 | -83.30 | -85.44 | -85.46 | -53.49 |
| Net earnings | 640.73 | 362.23 | 254.26 | 283.26 | 173.66 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 575.00 | ||||
| Buildings | 24.92 | 5.52 | |||
| Machinery and equipment | 10.33 | 64.30 | 145.28 | 70.09 | 38.20 |
| Tangible assets total | 1 610.25 | 69.82 | 145.28 | 70.09 | 38.20 |
| Other receivables | 12.50 | 12.50 | 12.50 | 12.50 | |
| Investments total | 12.50 | 12.50 | 12.50 | 12.50 | |
| Long term receivables total | |||||
| Raw materials and consumables | 50.00 | 50.00 | 25.00 | ||
| Finished products/goods | 75.00 | 100.00 | |||
| Inventories total | 75.00 | 100.00 | 50.00 | 50.00 | 25.00 |
| Current trade debtors | 461.00 | 715.00 | 457.84 | 544.49 | 124.09 |
| Current amounts owed by group member comp. | 2.62 | 1 130.85 | 885.16 | 975.76 | 797.35 |
| Prepayments and accrued income | 108.03 | 99.34 | 169.69 | 81.52 | 55.00 |
| Current other receivables | 41.70 | 221.75 | 68.63 | 13.97 | 181.81 |
| Current deferred tax assets | 21.85 | 59.70 | |||
| Short term receivables total | 613.35 | 2 188.78 | 1 641.03 | 1 615.74 | 1 158.26 |
| Cash and bank deposits | 1 443.22 | 829.21 | 565.64 | 298.13 | 356.10 |
| Cash and cash equivalents | 1 443.22 | 829.21 | 565.64 | 298.13 | 356.10 |
| Balance sheet total (assets) | 3 754.32 | 3 200.31 | 2 414.45 | 2 046.45 | 1 577.57 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 640.00 | 360.00 | 250.00 | 275.00 | 150.00 |
| Retained earnings | - 166.83 | 113.90 | 226.13 | 205.39 | 338.65 |
| Profit of the financial year | 640.73 | 362.23 | 254.26 | 283.26 | 173.66 |
| Shareholders equity total | 1 238.90 | 961.13 | 855.39 | 888.65 | 787.31 |
| Provisions | 42.74 | 19.89 | 38.04 | 23.72 | 14.93 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 931.11 | ||||
| Advances received | 58.50 | ||||
| Current trade creditors | 175.01 | 168.74 | 208.34 | 148.91 | 116.61 |
| Current owed to participating | 3.98 | 10.43 | 1.14 | 8.26 | 9.47 |
| Short-term deferred tax liabilities | 119.61 | 99.78 | 62.28 | ||
| Other non-interest bearing current liabilities | 1 176.81 | 2 040.12 | 1 311.55 | 784.76 | 586.96 |
| Accruals and deferred income | 7.65 | 92.37 | |||
| Current liabilities total | 2 472.67 | 2 219.29 | 1 521.02 | 1 134.08 | 775.33 |
| Balance sheet total (liabilities) | 3 754.32 | 3 200.31 | 2 414.45 | 2 046.45 | 1 577.57 |
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.