HR. NILSSON´S MALERFORRETNING ApS
CVR number: 42330396
Vestre Gade 14 B, 2605 Brøndby
hrnilsson@adr.dk
tel: 26368908
Income statement (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | 1 036.60 | 1 015.34 | 1 387.83 |
| External services | - 747.33 | - 521.38 | - 765.21 |
| Gross profit | 289.27 | 493.96 | 622.62 |
| Wages and salaries | - 345.64 | - 448.23 | |
| Social security expenses | - 115.52 | - 178.62 | |
| EBIT | 289.27 | 32.80 | -4.23 |
| Other financial expenses | -11.15 | -10.97 | |
| Pre-tax profit | 289.27 | 21.65 | -15.21 |
| Income taxes | -63.62 | 13.90 | |
| Net earnings | 225.65 | 21.65 | -1.31 |
Assets (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Intangible assets total | |||
| Tangible assets total | |||
| Investments total | |||
| Non-current other receivables | 48.00 | 52.94 | |
| Long term receivables total | 48.00 | 52.94 | |
| Inventories total | |||
| Current trade debtors | 68.80 | 353.41 | 49.59 |
| Current owed by particip. interest comp. | 455.61 | 6.65 | |
| Current other receivables | 36.61 | ||
| Current deferred tax assets | 13.12 | 30.00 | |
| Short term receivables total | 524.41 | 366.52 | 122.84 |
| Cash and bank deposits | 455.61 | 64.30 | 258.83 |
| Cash and cash equivalents | 455.61 | 64.30 | 258.83 |
| Balance sheet total (assets) | 980.02 | 478.82 | 434.62 |
Equity and liabilities (kDKK)
| 2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | 212.18 | 233.83 | |
| Profit of the financial year | 225.65 | 21.65 | -1.31 |
| Shareholders equity total | 265.65 | 273.83 | 272.52 |
| Provisions | 13.12 | 0.27 | |
| Non-current liabilities total | |||
| Current trade creditors | 512.46 | 9.80 | 21.64 |
| Short-term deferred tax liabilities | 77.96 | ||
| Other non-interest bearing current liabilities | 201.91 | 104.11 | 140.19 |
| Current liabilities total | 714.37 | 191.87 | 161.83 |
| Balance sheet total (liabilities) | 980.02 | 478.82 | 434.62 |
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.