LM Malerfirma Aarhus ApS
CVR number: 37830720
Møllegyden 14, Granslev 8870 Langå
lmmalerfirma@hotmail.com
tel: 21749221
Income statement (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 287.26 | 252.57 | 108.77 | 381.62 | 487.94 |
| Employee benefit expenses | - 138.83 | -45.43 | -59.58 | - 297.32 | - 284.57 |
| Total depreciation | -7.10 | -15.30 | -15.30 | -15.30 | -15.30 |
| EBIT | 141.33 | 191.84 | 33.89 | 68.99 | 188.07 |
| Other financial income | -0.13 | ||||
| Other financial expenses | -0.07 | -0.74 | -3.33 | -3.90 | |
| Pre-tax profit | 141.21 | 191.76 | 33.14 | 65.66 | 184.17 |
| Income taxes | -32.17 | -42.67 | -7.36 | -14.84 | -45.13 |
| Net earnings | 109.04 | 149.10 | 25.78 | 50.82 | 139.04 |
Assets (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 69.42 | 54.12 | 38.81 | 23.51 | 8.20 |
| Tangible assets total | 69.42 | 54.12 | 38.81 | 23.51 | 8.20 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 40.16 | 14.38 | 68.41 | 23.38 | 7.31 |
| Short term receivables total | 40.16 | 14.38 | 68.41 | 23.38 | 7.31 |
| Cash and bank deposits | 131.23 | 278.83 | 218.97 | 255.13 | 401.44 |
| Cash and cash equivalents | 131.23 | 278.83 | 218.97 | 255.13 | 401.44 |
| Balance sheet total (assets) | 240.80 | 347.32 | 326.19 | 302.01 | 416.96 |
Equity and liabilities (kDKK)
| 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 54.00 | 55.30 | 56.50 | ||
| Retained earnings | 5.64 | 100.73 | 71.21 | 65.53 | |
| Profit of the financial year | 109.04 | 149.10 | 25.78 | 50.82 | 139.04 |
| Shareholders equity total | 159.04 | 204.73 | 230.51 | 227.33 | 311.07 |
| Provisions | 2.65 | 2.44 | 1.44 | 2.19 | |
| Non-current liabilities total | |||||
| Current trade creditors | 19.09 | 25.81 | 7.10 | 32.49 | 7.01 |
| Current owed to participating | 8.50 | 9.29 | 9.29 | 9.29 | 9.29 |
| Short-term deferred tax liabilities | 29.53 | 72.41 | 44.24 | 2.64 | 37.22 |
| Other non-interest bearing current liabilities | 22.01 | 32.64 | 33.61 | 30.25 | 50.17 |
| Current liabilities total | 79.12 | 140.15 | 94.24 | 74.67 | 103.70 |
| Balance sheet total (liabilities) | 240.80 | 347.32 | 326.19 | 302.01 | 416.96 |
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.