MALERFIRMAET TORBEN BENNETZEN ApS
CVR number: 34455988
Glentevej 4, 3400 Hillerød
torben@malertorben.dk
tel: 40484492
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 74.57 | ||||
| Gross profit | 3 709.69 | 2 593.51 | 2 809.32 | 2 588.55 | 774.32 |
| Employee benefit expenses | -1 910.64 | -1 782.91 | -2 208.65 | -2 367.79 | -1 749.68 |
| Total depreciation | -88.46 | - 137.31 | - 137.31 | - 137.31 | - 132.36 |
| EBIT | 1 785.16 | 673.28 | 463.36 | 83.44 | -1 107.72 |
| Other financial income | 0.01 | -0.00 | -4.42 | 7.90 | |
| Other financial expenses | -35.60 | -44.37 | -49.60 | - 142.36 | -25.01 |
| Pre-tax profit | 1 749.57 | 628.91 | 409.34 | -58.92 | -1 124.83 |
| Income taxes | - 392.13 | - 139.02 | - 109.52 | 12.95 | 247.06 |
| Net earnings | 1 357.44 | 489.88 | 299.82 | -45.96 | - 877.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 394.04 | 460.80 | 323.49 | 186.17 | 53.82 |
| Tangible assets total | 394.04 | 460.80 | 323.49 | 186.17 | 53.82 |
| Other receivables | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Investments total | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 751.78 | 552.45 | 1 159.37 | 2 243.52 | 25.52 |
| Prepayments and accrued income | 5.91 | ||||
| Current other receivables | 0.18 | ||||
| Current deferred tax assets | 1.86 | 133.13 | 358.61 | ||
| Short term receivables total | 1 751.78 | 558.36 | 1 161.41 | 2 376.65 | 384.12 |
| Cash and bank deposits | 2 086.67 | 2 557.85 | 2 147.93 | 1 025.59 | 988.13 |
| Cash and cash equivalents | 2 086.67 | 2 557.85 | 2 147.93 | 1 025.59 | 988.13 |
| Balance sheet total (assets) | 4 257.48 | 3 602.01 | 3 657.82 | 3 613.41 | 1 451.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 200.00 | 300.00 | 700.00 | |
| Retained earnings | 974.27 | 2 131.72 | 2 321.60 | 1 921.42 | 1 875.46 |
| Profit of the financial year | 1 357.44 | 489.88 | 299.82 | -45.96 | - 877.77 |
| Shareholders equity total | 2 611.72 | 2 901.60 | 3 001.42 | 2 655.45 | 1 077.69 |
| Provisions | 20.67 | 11.59 | 3.82 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 234.03 | 101.44 | 158.13 | 304.92 | 28.92 |
| Current owed to participating | 6.64 | 12.12 | 6.92 | 22.27 | 12.22 |
| Short-term deferred tax liabilities | 364.76 | 90.95 | |||
| Other non-interest bearing current liabilities | 619.67 | 484.31 | 487.53 | 630.75 | 332.24 |
| Accruals and deferred income | 400.00 | ||||
| Current liabilities total | 1 625.10 | 688.82 | 652.58 | 957.95 | 373.38 |
| Balance sheet total (liabilities) | 4 257.48 | 3 602.01 | 3 657.82 | 3 613.41 | 1 451.06 |
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.