Murermester Andy Christensen ApS — Credit Rating and Financial Key Figures
CVR number: 36913177
Morsbøl Skolevej 14, Morsbøl 7200 Grindsted
andy.c@outlook.dk
tel: 28292118
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 276.12 | 1 356.33 | 1 104.41 | 903.01 | 976.55 |
| Employee benefit expenses | -1 002.47 | -1 190.38 | -1 057.99 | - 838.38 | - 827.37 |
| Total depreciation | -12.62 | -45.19 | -24.17 | -8.33 | |
| EBIT | 286.27 | 120.76 | 22.25 | 64.63 | 140.85 |
| Other financial expenses | -11.86 | -2.55 | -6.38 | -9.02 | -14.06 |
| Pre-tax profit | 274.41 | 118.21 | 15.86 | 55.61 | 126.79 |
| Income taxes | -73.96 | -25.99 | -0.79 | -12.95 | -28.32 |
| Net earnings | 200.45 | 92.23 | 15.07 | 42.66 | 98.47 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 323.71 | 289.32 | 186.16 | 186.16 | 186.16 |
| Machinery and equipment | 7.91 | 14.91 | 41.67 | ||
| Tangible assets total | 331.62 | 304.23 | 186.16 | 186.16 | 227.83 |
| Investments total | |||||
| Deferred tax assets | 8.62 | 14.63 | 13.83 | 0.88 | |
| Long term receivables total | 8.62 | 14.63 | 13.83 | 0.88 | |
| Raw materials and consumables | 9.80 | 29.86 | 5.56 | 12.00 | 7.20 |
| Inventories total | 9.80 | 29.86 | 5.56 | 12.00 | 7.20 |
| Current trade debtors | 365.66 | 327.64 | 128.39 | 359.01 | 242.90 |
| Current other receivables | 159.28 | 77.13 | 6.00 | 89.85 | 230.00 |
| Short term receivables total | 524.94 | 404.76 | 134.39 | 448.86 | 472.90 |
| Cash and bank deposits | 77.43 | 0.01 | |||
| Cash and cash equivalents | 77.43 | 0.01 | |||
| Balance sheet total (assets) | 874.99 | 753.48 | 417.38 | 647.91 | 707.93 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 50.00 | 61.00 | |
| Retained earnings | -94.44 | -6.99 | 35.24 | 50.31 | 31.97 |
| Profit of the financial year | 200.45 | 92.23 | 15.07 | 42.66 | 98.47 |
| Shareholders equity total | 266.61 | 248.24 | 150.31 | 142.97 | 241.44 |
| Non-current other liabilities | 0.91 | ||||
| Non-current deferred tax liabilities | 46.95 | 25.99 | |||
| Non-current liabilities total | 46.95 | 25.99 | 0.91 | ||
| Current loans from credit institutions | 63.30 | 59.14 | 152.09 | 216.93 | |
| Current trade creditors | 44.74 | 60.28 | 51.95 | 20.90 | 24.57 |
| Current owed to participating | 9.23 | 20.88 | |||
| Short-term deferred tax liabilities | 46.95 | 29.19 | 6.53 | ||
| Other non-interest bearing current liabilities | 453.39 | 312.88 | 185.92 | 322.71 | 196.67 |
| Current liabilities total | 561.42 | 479.25 | 267.06 | 504.94 | 465.57 |
| Balance sheet total (liabilities) | 874.99 | 753.48 | 417.38 | 647.91 | 707.93 |
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.