MURUP APS
CVR number: 40113037
Lærkevej 27, Korup 5210 Odense NV
Kontor@murup.dk
tel: 41200900
https://murup.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 779.50 | 2 607.77 | 3 691.24 | 3 321.94 | 4 007.98 |
| Employee benefit expenses | -1 948.77 | -2 397.60 | -3 560.90 | -2 997.48 | -3 616.23 |
| Total depreciation | -9.00 | -9.00 | -52.46 | -88.73 | |
| EBIT | - 169.27 | 201.17 | 121.34 | 272.01 | 303.02 |
| Other financial income | 4.28 | 2.62 | |||
| Other financial expenses | -1.27 | -13.49 | -3.21 | -24.94 | -8.44 |
| Pre-tax profit | - 170.54 | 187.68 | 122.41 | 247.06 | 297.20 |
| Income taxes | -7.39 | -29.23 | -60.14 | -68.39 | |
| Net earnings | - 170.54 | 180.30 | 93.17 | 186.92 | 228.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 22.40 | 16.80 | 11.20 | ||
| Machinery and equipment | 45.00 | 36.00 | 27.00 | 169.44 | 208.22 |
| Tangible assets total | 45.00 | 36.00 | 49.40 | 186.24 | 219.42 |
| Other receivables | 35.00 | 35.00 | 86.00 | ||
| Investments total | 35.00 | 35.00 | 86.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 95.00 | 95.00 | 199.95 | 164.25 | 273.87 |
| Inventories total | 95.00 | 95.00 | 199.95 | 164.25 | 273.87 |
| Current trade debtors | 282.53 | 870.51 | 778.31 | 357.29 | 336.12 |
| Current other receivables | 81.39 | 71.56 | 289.38 | 388.46 | 355.73 |
| Short term receivables total | 363.92 | 942.07 | 1 067.69 | 745.75 | 691.85 |
| Cash and bank deposits | 47.33 | 99.76 | 422.20 | 20.93 | 370.34 |
| Cash and cash equivalents | 47.33 | 99.76 | 422.20 | 20.93 | 370.34 |
| Balance sheet total (assets) | 551.26 | 1 172.83 | 1 774.24 | 1 152.17 | 1 641.49 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 173.78 | 6.52 | 99.69 | 286.61 | |
| Profit of the financial year | - 170.54 | 180.30 | 93.17 | 186.92 | 228.81 |
| Shareholders equity total | - 120.54 | 56.52 | 149.69 | 336.61 | 565.42 |
| Provisions | 2.35 | 2.35 | 2.35 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 132.51 | 211.70 | 377.15 | 349.73 | 329.06 |
| Short-term deferred tax liabilities | 5.04 | 28.92 | 60.14 | 69.31 | |
| Other non-interest bearing current liabilities | 539.28 | 897.23 | 1 216.13 | 403.34 | 677.70 |
| Current liabilities total | 671.79 | 1 113.97 | 1 622.20 | 813.21 | 1 076.07 |
| Balance sheet total (liabilities) | 551.26 | 1 172.83 | 1 774.24 | 1 152.17 | 1 641.49 |
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.