E. MARKER A/S — Credit Rating and Financial Key Figures
CVR number: 33188218
Okslundvej 8, 6330 Padborg
info@emarker.dk
tel: 74670890
https://emarker.dk
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 8 053.92 | 10 937.44 | 9 999.05 | 8 653.12 | 9 895.89 |
Employee benefit expenses | -5 427.81 | -6 108.72 | -5 324.10 | -6 323.06 | -6 855.62 |
Total depreciation | - 233.85 | - 271.88 | - 218.22 | - 490.98 | - 501.93 |
EBIT | 2 392.26 | 4 556.84 | 4 456.74 | 1 839.09 | 2 538.34 |
Other financial income | 43.48 | 238.14 | 468.85 | 181.64 | 367.32 |
Other financial expenses | - 214.60 | - 188.78 | - 291.65 | - 682.55 | - 648.39 |
Net income from associates (fin.) | 65.33 | 9.13 | 70.63 | 28.44 | 277.49 |
Pre-tax profit | 2 286.47 | 4 615.34 | 4 704.56 | 1 366.61 | 2 534.76 |
Income taxes | - 505.89 | -1 030.12 | -1 021.17 | - 298.92 | - 503.30 |
Net earnings | 1 780.59 | 3 585.22 | 3 683.39 | 1 067.69 | 2 031.46 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Development expenditure | 201.89 | 67.29 | |||
Intangible rights | 72.00 | 40.00 | 8.00 | 167.32 | 92.95 |
Intangible assets total | 273.89 | 107.29 | 8.00 | 167.32 | 92.95 |
Machinery and equipment | 344.21 | 538.13 | 1 250.09 | 886.24 | 511.76 |
Tangible assets total | 344.21 | 538.13 | 1 250.09 | 886.24 | 511.76 |
Holdings in group member companies | 209.17 | 226.23 | 459.04 | 477.19 | 758.70 |
Investments total | 209.17 | 226.23 | 459.04 | 477.19 | 758.70 |
Long term receivables total | |||||
Finished products/goods | 4 384.69 | 6 994.65 | 10 447.89 | 9 137.33 | 11 389.42 |
Inventories total | 4 384.69 | 6 994.65 | 10 447.89 | 9 137.33 | 11 389.42 |
Current trade debtors | 2 704.79 | 4 047.92 | 4 427.83 | 3 805.66 | 4 424.55 |
Current amounts owed by group member comp. | 1 314.35 | 988.45 | 473.33 | ||
Prepayments and accrued income | 174.79 | 220.62 | 182.91 | 246.10 | 271.36 |
Current other receivables | 537.71 | 151.40 | 152.62 | 188.59 | 204.09 |
Short term receivables total | 4 731.62 | 5 408.38 | 4 763.36 | 4 240.35 | 5 373.33 |
Cash and bank deposits | 2 207.28 | 4 369.64 | 3 777.20 | 2 824.24 | 3 223.89 |
Cash and cash equivalents | 2 207.28 | 4 369.64 | 3 777.20 | 2 824.24 | 3 223.89 |
Balance sheet total (assets) | 12 150.86 | 17 644.33 | 20 705.58 | 17 732.67 | 21 350.06 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 2 000.00 |
Other reserves | 157.50 | 52.50 | |||
Retained earnings | 1 703.08 | 2 596.59 | 5 210.24 | 7 883.34 | 6 955.05 |
Profit of the financial year | 1 780.59 | 3 585.22 | 3 683.39 | 1 067.69 | 2 031.46 |
Shareholders equity total | 5 641.16 | 8 234.32 | 10 893.63 | 10 951.03 | 11 986.51 |
Provisions | 62.00 | 57.00 | 231.76 | 171.97 | 98.79 |
Non-current loans from credit institutions | 304.60 | 166.21 | 95.45 | ||
Non-current other liabilities | 224.52 | 232.84 | |||
Non-current deferred tax liabilities | 507.19 | 1 008.02 | 846.41 | 599.70 | 576.49 |
Non-current liabilities total | 811.80 | 1 398.75 | 1 174.69 | 599.70 | 576.49 |
Current loans from credit institutions | 70.00 | 70.00 | 9.70 | 1 135.05 | |
Advances received | 855.75 | 53.59 | 179.30 | ||
Current trade creditors | 1 352.34 | 3 200.23 | 4 169.44 | 2 333.52 | 2 620.33 |
Current owed to group member | 2 572.45 | 2 704.79 | 2 301.13 | 2 217.31 | 3 825.06 |
Other non-interest bearing current liabilities | 1 711.11 | 1 979.24 | 1 009.18 | 1 395.86 | 928.54 |
Current liabilities total | 5 635.90 | 7 954.26 | 8 405.50 | 6 009.97 | 8 688.27 |
Balance sheet total (liabilities) | 12 150.86 | 17 644.33 | 20 705.58 | 17 732.67 | 21 350.06 |
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.