MALERFIRMAET CKT A/S — Credit Rating and Financial Key Figures
CVR number: 66061019
Strøbjergvej 27, Sigerslevø 3600 Frederikssund
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 912.92 | 4 635.90 | 6 860.84 | 4 552.34 | 4 234.87 |
| Employee benefit expenses | -3 026.92 | -3 865.00 | -4 462.79 | -4 246.34 | -3 888.58 |
| Other operating expenses | -1.52 | -4.00 | |||
| Total depreciation | -18.51 | -27.30 | -21.41 | -15.97 | -21.04 |
| EBIT | 865.97 | 743.60 | 2 376.64 | 286.02 | 325.25 |
| Other financial income | 61.70 | 57.25 | 74.72 | 66.93 | 13.71 |
| Other financial expenses | - 155.93 | - 123.47 | - 115.65 | - 115.62 | - 178.02 |
| Exchange rate differences | 57.19 | ||||
| Pre-tax profit | 771.74 | 677.38 | 2 335.70 | 237.33 | 218.12 |
| Income taxes | - 174.81 | - 151.78 | - 521.84 | -72.53 | -74.26 |
| Net earnings | 596.93 | 525.60 | 1 813.86 | 164.81 | 143.86 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 5 124.71 | 5 124.71 | 5 124.71 | 5 124.71 | 5 181.90 |
| Machinery and equipment | 36.33 | 60.51 | 39.10 | 58.33 | 37.28 |
| Tangible assets total | 5 161.04 | 5 185.22 | 5 163.81 | 5 183.04 | 5 219.18 |
| Investments total | |||||
| Non-current other receivables | 18.14 | ||||
| Long term receivables total | 18.14 | ||||
| Raw materials and consumables | 172.33 | 144.31 | 121.47 | 148.83 | 155.57 |
| Inventories total | 172.33 | 144.31 | 121.47 | 148.83 | 155.57 |
| Current trade debtors | 4 938.63 | 1 960.29 | 469.21 | 4 332.63 | 4 831.75 |
| Current amounts owed by group member comp. | 2 906.02 | 1 074.12 | 5 466.29 | 50.38 | |
| Prepayments and accrued income | 62.82 | 75.87 | 52.49 | 103.99 | 58.61 |
| Current other receivables | 332.32 | 978.02 | 2 048.77 | 2 007.46 | 619.33 |
| Short term receivables total | 8 239.80 | 4 088.29 | 8 036.77 | 6 494.45 | 5 509.69 |
| Cash and bank deposits | 198.10 | 145.52 | 295.23 | 4.53 | 276.79 |
| Cash and cash equivalents | 198.10 | 145.52 | 295.23 | 4.53 | 276.79 |
| Balance sheet total (assets) | 13 771.27 | 9 563.34 | 13 617.28 | 11 830.85 | 11 179.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 500.00 | 250.00 | 1 500.00 | ||
| Retained earnings | 769.18 | 1 116.11 | 141.71 | 1 955.57 | 2 120.38 |
| Profit of the financial year | 596.93 | 525.60 | 1 813.86 | 164.81 | 143.86 |
| Shareholders equity total | 2 366.11 | 2 391.71 | 3 955.57 | 2 620.38 | 2 764.24 |
| Provisions | 3.43 | 2.05 | 0.15 | 12.83 | 20.77 |
| Non-current loans from credit institutions | 4 413.04 | 2 279.31 | 2 165.97 | 3 897.95 | 3 727.44 |
| Non-current other liabilities | 36.13 | 2 255.01 | 2 199.78 | 304.76 | 315.43 |
| Non-current liabilities total | 4 449.17 | 4 534.32 | 4 365.75 | 4 202.71 | 4 042.87 |
| Current loans from credit institutions | 170.84 | 172.82 | 174.34 | 170.37 | 170.44 |
| Current trade creditors | 5 371.05 | 625.35 | 2 179.86 | 3 641.41 | 1 267.76 |
| Current owed to group member | 160.05 | 166.57 | 1 316.64 | ||
| Other non-interest bearing current liabilities | 1 410.67 | 1 837.09 | 2 781.55 | 1 016.58 | 1 596.66 |
| Current liabilities total | 6 952.56 | 2 635.26 | 5 295.80 | 4 994.93 | 4 351.49 |
| Balance sheet total (liabilities) | 13 771.27 | 9 563.34 | 13 617.28 | 11 830.85 | 11 179.37 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.