MURERNE ApS
CVR number: 30532481
Tygsbjergvej 5, Horne 5600 Faaborg
murerne-aps@live.dk
tel: 23425832
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 039.92 | 1 538.52 | 1 797.51 | 2 849.01 | 1 976.49 |
| Employee benefit expenses | -1 466.29 | -1 174.98 | -1 173.54 | -1 540.82 | -1 262.29 |
| Other operating expenses | -27.61 | -11.42 | |||
| Total depreciation | -34.85 | -25.47 | -31.86 | - 100.56 | -56.99 |
| EBIT | 511.17 | 338.07 | 592.11 | 1 207.63 | 645.79 |
| Other financial income | 1.59 | 7.43 | 15.92 | 27.16 | 16.48 |
| Other financial expenses | -6.76 | -11.49 | -11.70 | -16.30 | -13.22 |
| Pre-tax profit | 506.00 | 334.00 | 596.33 | 1 218.50 | 649.04 |
| Income taxes | - 111.32 | -74.52 | -41.15 | - 268.08 | - 139.73 |
| Net earnings | 394.68 | 259.49 | 555.19 | 950.42 | 509.31 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 53.84 | 72.78 | 54.95 | 157.91 | 244.48 |
| Tangible assets total | 53.84 | 72.78 | 54.95 | 157.91 | 244.48 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Inventories total | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 |
| Current trade debtors | 901.09 | 613.57 | 165.01 | 158.06 | 503.38 |
| Current amounts owed by group member comp. | 119.57 | 486.32 | 377.27 | 962.18 | |
| Prepayments and accrued income | 19.98 | 12.10 | 12.70 | 20.29 | 8.03 |
| Current other receivables | 11.90 | 220.37 | 91.04 | 2.25 | 11.09 |
| Current deferred tax assets | 13.96 | ||||
| Short term receivables total | 1 052.54 | 1 346.32 | 646.02 | 1 142.79 | 522.50 |
| Cash and bank deposits | 553.05 | 193.39 | 951.77 | 1 141.43 | 1 177.62 |
| Cash and cash equivalents | 553.05 | 193.39 | 951.77 | 1 141.43 | 1 177.62 |
| Balance sheet total (assets) | 1 661.44 | 1 614.48 | 1 654.74 | 2 444.13 | 1 946.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 300.00 | 500.00 | 950.00 | 500.00 |
| Retained earnings | 118.14 | 212.82 | -27.69 | - 512.55 | -62.13 |
| Profit of the financial year | 394.68 | 259.49 | 555.19 | 950.42 | 509.31 |
| Shareholders equity total | 1 137.82 | 897.31 | 1 152.49 | 1 512.87 | 1 072.18 |
| Provisions | 1.56 | 14.88 | 24.55 | 21.60 | |
| Non-current liabilities total | |||||
| Current trade creditors | 51.01 | 50.64 | 46.25 | 40.20 | 55.95 |
| Current owed to participating | 84.54 | 92.10 | 165.23 | 268.85 | 365.05 |
| Current owed to group member | 28.11 | ||||
| Short-term deferred tax liabilities | 90.05 | 12.30 | 258.41 | 142.69 | |
| Other non-interest bearing current liabilities | 386.50 | 484.38 | 263.59 | 339.25 | 261.01 |
| Current liabilities total | 522.05 | 717.17 | 487.36 | 906.71 | 852.82 |
| Balance sheet total (liabilities) | 1 661.44 | 1 614.48 | 1 654.74 | 2 444.13 | 1 946.59 |
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.