Meny Kaffe Herning-Silkeborg A/S — Credit Rating and Financial Key Figures
CVR number: 36561289
Hvillumsvej 4, Lind 7400 Herning
herning@menykaffe.dk
tel: 97220049
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 655.40 | 2 778.63 | 3 462.78 | 3 825.73 | 4 344.02 |
| Employee benefit expenses | -1 791.23 | -1 780.04 | -2 039.74 | -2 406.18 | -2 904.50 |
| Total depreciation | - 568.57 | - 589.05 | - 553.90 | - 551.88 | - 555.85 |
| EBIT | 295.60 | 409.55 | 869.14 | 867.68 | 883.67 |
| Other financial income | 0.02 | 4.83 | |||
| Other financial expenses | -1.22 | -4.86 | -2.93 | ||
| Pre-tax profit | 294.37 | 404.69 | 866.21 | 867.70 | 888.49 |
| Income taxes | -68.58 | -89.42 | - 194.98 | - 195.58 | - 195.52 |
| Net earnings | 225.80 | 315.26 | 671.23 | 672.12 | 692.97 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 180.63 | 138.13 | 95.63 | 53.13 | 10.63 |
| Intangible assets total | 180.63 | 138.13 | 95.63 | 53.13 | 10.63 |
| Buildings | 1 043.25 | 868.55 | 747.39 | 730.98 | 790.97 |
| Machinery and equipment | 187.56 | 95.85 | 391.28 | 826.35 | 651.96 |
| Tangible assets total | 1 230.80 | 964.40 | 1 138.67 | 1 557.33 | 1 442.93 |
| Investments total | |||||
| Non-current loans receivable | 47.50 | 47.50 | 47.50 | 47.50 | 47.50 |
| Long term receivables total | 47.50 | 47.50 | 47.50 | 47.50 | 47.50 |
| Finished products/goods | 993.03 | 1 122.05 | 1 331.45 | 1 354.97 | 1 461.43 |
| Inventories total | 993.03 | 1 122.05 | 1 331.45 | 1 354.97 | 1 461.43 |
| Current trade debtors | 314.83 | 426.87 | 406.75 | 560.78 | 888.63 |
| Current amounts owed by group member comp. | 62.03 | ||||
| Prepayments and accrued income | 41.00 | 60.91 | 70.99 | 52.38 | 72.06 |
| Short term receivables total | 355.83 | 487.78 | 477.74 | 613.16 | 1 022.72 |
| Cash and bank deposits | 227.37 | 683.54 | 194.40 | 261.17 | 437.25 |
| Cash and cash equivalents | 227.37 | 683.54 | 194.40 | 261.17 | 437.25 |
| Balance sheet total (assets) | 3 035.15 | 3 443.40 | 3 285.39 | 3 887.26 | 4 422.46 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Share premium account | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 168.75 | ||||
| Retained earnings | 751.64 | 977.43 | 0.70 | 671.93 | 1 175.30 |
| Profit of the financial year | 225.80 | 315.26 | 671.23 | 672.12 | 692.97 |
| Shareholders equity total | 1 977.43 | 2 292.70 | 1 671.93 | 2 344.05 | 3 037.02 |
| Provisions | 39.50 | 42.99 | 24.41 | 13.63 | 3.27 |
| Non-current liabilities total | |||||
| Advances received | 266.44 | 306.36 | 327.92 | 350.70 | 385.56 |
| Current trade creditors | 116.71 | 420.49 | 331.12 | 721.32 | 508.31 |
| Current owed to group member | 481.00 | 114.11 | |||
| Short-term deferred tax liabilities | 42.96 | 5.54 | 133.27 | 63.67 | 55.88 |
| Other non-interest bearing current liabilities | 592.12 | 375.33 | 315.74 | 279.77 | 432.42 |
| Current liabilities total | 1 018.22 | 1 107.71 | 1 589.05 | 1 529.58 | 1 382.17 |
| Balance sheet total (liabilities) | 3 035.15 | 3 443.40 | 3 285.39 | 3 887.26 | 4 422.46 |
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.