MURERMESTER SKOGLUND ApS
CVR number: 32071279
Kunneruphøj 1, Kolt 8361 Hasselager
tel: 40868512
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 553.09 | 2 514.11 | 3 370.07 | 3 744.24 | 3 654.19 |
| Employee benefit expenses | -1 446.62 | -2 297.50 | -2 881.33 | -3 115.16 | -3 313.97 |
| Total depreciation | -8.02 | -72.96 | -26.44 | -88.46 | -56.15 |
| EBIT | 98.45 | 143.65 | 462.29 | 540.61 | 284.07 |
| Other financial income | 1.50 | ||||
| Other financial expenses | -4.97 | -6.47 | -11.43 | -9.71 | |
| Pre-tax profit | 93.48 | 137.18 | 450.86 | 530.91 | 285.57 |
| Income taxes | -24.21 | -38.59 | - 104.59 | - 123.29 | -66.81 |
| Net earnings | 69.27 | 98.59 | 346.28 | 407.62 | 218.77 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 218.87 | 79.31 | 197.89 | 141.74 | |
| Tangible assets total | 218.87 | 79.31 | 197.89 | 141.74 | |
| Investments total | |||||
| Deferred tax assets | 5.50 | 4.10 | |||
| Long term receivables total | 5.50 | 4.10 | |||
| Inventories total | |||||
| Current trade debtors | 701.34 | 361.61 | 1 174.79 | 647.10 | 482.40 |
| Current amounts owed by group member comp. | 1.27 | 0.94 | 2.26 | 1.46 | 2.73 |
| Prepayments and accrued income | 23.74 | ||||
| Current other receivables | 123.80 | ||||
| Short term receivables total | 702.61 | 486.34 | 1 177.05 | 648.55 | 508.87 |
| Cash and bank deposits | 170.93 | 835.79 | 358.74 | 851.92 | 1 464.74 |
| Cash and cash equivalents | 170.93 | 835.79 | 358.74 | 851.92 | 1 464.74 |
| Balance sheet total (assets) | 879.05 | 1 545.09 | 1 615.09 | 1 698.36 | 2 115.35 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 60.00 | 65.00 | 57.20 | 69.50 | 200.00 |
| Retained earnings | 70.02 | 74.29 | 115.68 | 392.46 | 600.08 |
| Profit of the financial year | 69.27 | 98.59 | 346.28 | 407.62 | 218.77 |
| Shareholders equity total | 324.29 | 362.88 | 644.16 | 994.58 | 1 143.85 |
| Provisions | 5.00 | 61.00 | 31.18 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 122.86 | 191.81 | 207.83 | 207.83 | 135.06 |
| Current owed to participating | 1.71 | 8.40 | 4.85 | ||
| Short-term deferred tax liabilities | 26.00 | 28.00 | 82.00 | 48.00 | 119.40 |
| Other non-interest bearing current liabilities | 404.19 | 953.99 | 671.25 | 386.96 | 685.86 |
| Current liabilities total | 554.75 | 1 182.21 | 965.93 | 642.79 | 940.32 |
| Balance sheet total (liabilities) | 879.05 | 1 545.09 | 1 615.09 | 1 698.36 | 2 115.35 |
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.