ALLAN MAHLER HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 25665686
Mosesvinget 18, Egsmark 8400 Ebeltoft
Income statement (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 18 333.04 | 18 115.84 | -9.92 | 17 225.15 | 18 933.78 |
Employee benefit expenses | -11 752.44 | -12 183.97 | -11 998.28 | -13 152.41 | -12 867.60 |
Total depreciation | - 683.40 | - 873.90 | - 954.32 | - 980.57 | |
EBIT | 5 897.20 | 5 057.96 | -9.92 | 3 118.42 | 5 085.61 |
Other financial income | 254.55 | 242.95 | 421.61 | 351.58 | 351.66 |
Other financial expenses | -1 046.75 | - 514.47 | -29.06 | - 615.97 | - 650.15 |
Net income from associates (fin.) | 1 718.01 | ||||
Pre-tax profit | 5 105.00 | 4 786.44 | 2 100.65 | 2 854.03 | 4 787.12 |
Income taxes | -1 079.35 | -1 166.26 | -94.06 | - 694.24 | -1 058.96 |
Net earnings | 4 025.65 | 3 620.19 | 2 006.59 | 2 159.79 | 3 728.15 |
Assets (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 6 390.79 | 5 988.48 | 5 389.34 | 4 993.62 | |
Machinery and equipment | 1 545.45 | 1 483.82 | 1 083.35 | 1 258.91 | |
Tangible assets total | 7 936.24 | 7 472.29 | 6 472.70 | 6 252.53 | |
Holdings in group member companies | 22 044.81 | ||||
Investments total | 22 044.81 | ||||
Non-current loans receivable | 10.00 | 10.00 | 10.00 | 10.00 | |
Long term receivables total | 10.00 | 10.00 | 10.00 | 10.00 | |
Semifinished products | 945.60 | 1 120.35 | 2 585.47 | 1 394.53 | |
Raw materials and consumables | 8 759.20 | 7 680.96 | |||
Finished products/goods | 41 338.97 | 52 086.19 | 57 458.99 | 52 336.84 | |
Inventories total | 42 284.57 | 53 206.54 | 68 803.66 | 61 412.33 | |
Current trade debtors | 13 041.42 | 30 579.83 | 20 409.66 | 17 768.09 | |
Current amounts owed by group member comp. | 7 608.81 | ||||
Current other receivables | 3 089.48 | 4 102.16 | -12.63 | 2 744.80 | 775.00 |
Current deferred tax assets | 625.78 | ||||
Short term receivables total | 16 130.89 | 34 681.98 | 8 221.96 | 23 154.47 | 18 543.09 |
Other current investments | 1 442.96 | 1 578.91 | 1 964.44 | 1 830.42 | 2 446.86 |
Cash and bank deposits | 517.25 | 356.98 | 326.86 | 1 047.29 | 30.93 |
Cash and cash equivalents | 1 960.21 | 1 935.89 | 2 291.29 | 2 877.71 | 2 477.79 |
Balance sheet total (assets) | 68 321.92 | 97 306.71 | 32 558.06 | 101 318.53 | 88 695.74 |
Equity and liabilities (kDKK)
2012 | 2013 | 2014 | 2015 | 2016 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 2 000.00 | 2 000.00 | 101.20 | 103.40 | |
Other reserves | 11 378.19 | ||||
Retained earnings | 22 723.79 | 24 749.44 | 16 991.44 | 30 275.01 | 32 331.40 |
Profit of the financial year | 4 025.65 | 3 620.19 | 2 006.59 | 2 159.79 | 3 728.15 |
Shareholders equity total | 28 874.44 | 30 494.62 | 30 501.21 | 32 661.00 | 36 287.95 |
Provisions | 339.00 | 267.00 | 154.85 | 98.44 | |
Non-current loans from credit institutions | 3 452.99 | 3 265.18 | 2 889.03 | 3 320.71 | |
Non-current leasing loans | 511.15 | ||||
Non-current liabilities total | 3 452.99 | 3 265.18 | 2 889.03 | 3 831.86 | |
Current loans from credit institutions | -11 241.93 | -12 941.82 | 16 799.70 | 20 397.55 | |
Current trade creditors | 20 921.10 | 47 043.87 | 8.00 | 46 959.06 | 24 005.55 |
Current owed to participating | 1 027.78 | 57.89 | 136.39 | ||
Short-term deferred tax liabilities | 404.48 | 754.24 | 1 021.07 | 187.55 | 586.33 |
Other non-interest bearing current liabilities | 25 571.83 | 28 423.62 | 1 609.45 | 3 351.68 | |
Current liabilities total | 35 655.49 | 63 279.91 | 2 056.85 | 65 613.65 | 48 477.49 |
Balance sheet total (liabilities) | 68 321.92 | 97 306.71 | 32 558.06 | 101 318.53 | 88 695.74 |
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.