MB Murerfirma ApS — Credit Rating and Financial Key Figures
CVR number: 39130149
Ålekistevej 87, 2720 Vanløse
misha.hansen@gmail.com
tel: 77779988
mbmurerfirma.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 745.07 | 7 247.34 | 9 757.51 | 10 351.43 | 13 378.98 |
| Employee benefit expenses | -2 887.52 | -5 373.94 | -7 999.41 | -9 254.50 | -11 720.44 |
| Total depreciation | -36.04 | -59.60 | - 104.72 | -78.86 | -79.24 |
| EBIT | 1 821.50 | 1 813.80 | 1 653.38 | 1 018.07 | 1 579.29 |
| Other financial income | 0.76 | 3.80 | |||
| Other financial expenses | -9.92 | -32.85 | -69.30 | -67.02 | -74.93 |
| Pre-tax profit | 1 801.58 | 1 780.95 | 1 584.85 | 951.06 | 1 508.16 |
| Income taxes | - 415.20 | - 421.72 | - 385.59 | - 205.87 | - 353.24 |
| Net earnings | 1 386.38 | 1 359.23 | 1 199.26 | 745.19 | 1 154.92 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 46.14 | 41.70 | 12.95 | 54.04 | |
| Machinery and equipment | 79.88 | 159.70 | 189.61 | 127.05 | 255.74 |
| Tangible assets total | 79.88 | 205.85 | 231.31 | 140.00 | 309.78 |
| Investments total | 0.52 | 29.24 | 32.98 | 36.50 | |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 475.69 | 1 705.15 | 2 612.07 | 3 966.21 | 4 796.12 |
| Current amounts owed by group member comp. | 178.56 | 303.01 | 408.11 | ||
| Prepayments and accrued income | 27.16 | 23.23 | 258.45 | 254.52 | 431.46 |
| Current other receivables | 481.23 | 3.13 | 170.90 | ||
| Current deferred tax assets | 2.23 | ||||
| Short term receivables total | 1 505.08 | 2 388.18 | 3 176.66 | 4 628.84 | 5 398.48 |
| Cash and bank deposits | 1 815.78 | 2 402.63 | 2 381.30 | 1 763.88 | 3 583.21 |
| Cash and cash equivalents | 1 815.78 | 2 402.63 | 2 381.30 | 1 763.88 | 3 583.21 |
| Balance sheet total (assets) | 3 400.73 | 4 997.17 | 5 818.51 | 6 565.70 | 9 327.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 1 000.00 | 500.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Retained earnings | - 681.51 | 204.87 | 564.10 | 763.36 | 8.54 |
| Profit of the financial year | 1 386.38 | 1 359.23 | 1 199.26 | 745.19 | 1 154.92 |
| Shareholders equity total | 1 754.87 | 2 114.10 | 2 813.36 | 2 558.55 | 2 213.47 |
| Provisions | 29.41 | 8.53 | 12.35 | ||
| Non-current deferred tax liabilities | 51.41 | ||||
| Non-current liabilities total | 51.41 | ||||
| Advances received | 1 278.07 | ||||
| Current trade creditors | 575.98 | 487.81 | 706.13 | 1 441.16 | 1 376.16 |
| Current owed to participating | 0.93 | ||||
| Current owed to group member | 3.51 | 441.06 | 1 002.84 | 1 937.05 | |
| Short-term deferred tax liabilities | 381.23 | 419.50 | 372.70 | 226.75 | 349.41 |
| Other non-interest bearing current liabilities | 684.20 | 1 975.77 | 1 295.85 | 1 327.88 | 2 110.05 |
| Accruals and deferred income | 160.00 | ||||
| Current liabilities total | 1 645.86 | 2 883.08 | 2 975.74 | 3 998.63 | 7 050.75 |
| Balance sheet total (liabilities) | 3 400.73 | 4 997.17 | 5 818.51 | 6 565.70 | 9 327.97 |
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.