MurerLarsen ApS — Credit Rating and Financial Key Figures
CVR number: 37819956
Skibsvænget 19, 3300 Frederiksværk
murerlarsen@gmail.com
tel: 22268011
www.murerlarsen.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 724.73 | 668.18 | 806.35 | 904.30 | 1 110.68 |
| Employee benefit expenses | - 714.18 | - 679.08 | - 710.58 | - 738.95 | - 764.52 |
| Other operating expenses | -5.00 | ||||
| Total depreciation | -26.60 | ||||
| EBIT | -16.05 | -10.90 | 95.77 | 165.35 | 341.15 |
| Other financial income | 0.02 | 0.30 | |||
| Other financial expenses | -1.69 | -2.98 | -4.02 | -4.73 | -2.79 |
| Pre-tax profit | -17.74 | -13.86 | 92.05 | 160.62 | 338.36 |
| Income taxes | 2.83 | 1.50 | -24.02 | -37.14 | -78.29 |
| Net earnings | -14.91 | -12.36 | 68.03 | 123.49 | 260.07 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 30.00 | 30.00 | 30.00 | 30.00 | |
| Tangible assets total | 30.00 | 30.00 | 30.00 | 30.00 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 5.73 | 16.75 | 23.54 | 25.30 | |
| Prepayments and accrued income | 3.42 | 78.16 | |||
| Current other receivables | 2.33 | ||||
| Current deferred tax assets | 23.69 | 3.38 | |||
| Short term receivables total | 29.42 | 23.56 | 23.54 | 105.79 | |
| Cash and bank deposits | 470.25 | 364.40 | 555.21 | 776.55 | 731.34 |
| Cash and cash equivalents | 470.25 | 364.40 | 555.21 | 776.55 | 731.34 |
| Balance sheet total (assets) | 529.67 | 417.96 | 608.74 | 806.55 | 837.13 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 122.00 | 126.60 | |||
| Retained earnings | 216.54 | 201.63 | 189.27 | 135.30 | 132.19 |
| Profit of the financial year | -14.91 | -12.36 | 68.03 | 123.49 | 260.07 |
| Shareholders equity total | 251.63 | 239.27 | 307.30 | 430.79 | 568.86 |
| Provisions | 6.60 | 6.60 | 17.20 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 7.72 | 6.50 | 65.40 | 10.47 | |
| Current owed to participating | 21.89 | 44.06 | 66.99 | 72.51 | 22.81 |
| Short-term deferred tax liabilities | 4.04 | 31.14 | 65.69 | ||
| Other non-interest bearing current liabilities | 248.43 | 134.63 | 217.32 | 200.12 | 152.11 |
| Current liabilities total | 278.04 | 178.69 | 294.84 | 369.17 | 251.08 |
| Balance sheet total (liabilities) | 529.67 | 417.96 | 608.74 | 806.55 | 837.13 |
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.