E. MARKER A/S
CVR number: 33188218
Okslundvej 8, 6330 Padborg
info@emarker.dk
tel: 74670890
https://emarker.dk/
Income statement (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 6 437.00 | 5 876.35 | 8 053.92 | 10 937.44 | 9 999.05 |
Employee benefit expenses | -4 270.27 | -4 725.55 | -5 427.81 | -6 108.72 | -5 324.10 |
Other operating expenses | -44.01 | -35.91 | |||
Total depreciation | - 197.37 | - 205.56 | - 233.85 | - 271.88 | - 218.22 |
EBIT | 1 925.35 | 909.34 | 2 392.26 | 4 556.84 | 4 456.74 |
Other financial income | 5.73 | 31.17 | 43.48 | 238.14 | 468.85 |
Other financial expenses | - 375.49 | - 127.98 | - 214.60 | - 188.78 | - 291.65 |
Net income from associates (fin.) | 6.94 | 38.54 | 65.33 | 9.13 | 70.63 |
Pre-tax profit | 1 562.53 | 851.06 | 2 286.47 | 4 615.34 | 4 704.56 |
Income taxes | - 323.49 | - 180.08 | - 505.89 | -1 030.12 | -1 021.17 |
Net earnings | 1 239.04 | 670.98 | 1 780.59 | 3 585.22 | 3 683.39 |
Assets (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Development expenditure | 171.09 | 336.48 | 201.89 | 67.29 | |
Intangible rights | 135.25 | 104.00 | 72.00 | 40.00 | 8.00 |
Intangible assets total | 306.34 | 440.48 | 273.89 | 107.29 | 8.00 |
Machinery and equipment | 285.74 | 17.71 | 344.21 | 538.13 | 1 250.09 |
Tangible assets total | 285.74 | 17.71 | 344.21 | 538.13 | 1 250.09 |
Holdings in group member companies | 107.77 | 142.53 | 209.17 | 226.23 | 459.04 |
Investments total | 107.77 | 142.53 | 209.17 | 226.23 | 459.04 |
Long term receivables total | |||||
Finished products/goods | 2 858.25 | 4 095.74 | 4 384.69 | 6 994.65 | 10 447.89 |
Advance payments | 376.21 | 247.81 | |||
Inventories total | 3 234.46 | 4 343.56 | 4 384.69 | 6 994.65 | 10 447.89 |
Current trade debtors | 2 048.45 | 1 626.06 | 2 704.79 | 4 047.92 | 4 427.83 |
Current amounts owed by group member comp. | 1 196.29 | 1 314.35 | 988.45 | 899.45 | |
Prepayments and accrued income | 258.21 | 181.56 | 174.79 | 220.62 | 182.91 |
Current other receivables | 229.60 | 98.35 | 537.71 | 151.40 | 152.62 |
Short term receivables total | 2 536.25 | 3 102.27 | 4 731.62 | 5 408.38 | 5 662.81 |
Cash and bank deposits | 2 229.74 | 1 375.49 | 2 207.28 | 4 369.64 | 3 777.20 |
Cash and cash equivalents | 2 229.74 | 1 375.49 | 2 207.28 | 4 369.64 | 3 777.20 |
Balance sheet total (assets) | 8 700.30 | 9 422.04 | 12 150.86 | 17 644.33 | 21 605.03 |
Equity and liabilities (kDKK)
2018 | 2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
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 | 1 000.00 |
Other reserves | 133.45 | 262.45 | 157.50 | 52.50 | |
Retained earnings | 1 819.57 | 1 925.84 | 1 703.08 | 2 596.59 | 5 210.24 |
Profit of the financial year | 1 239.04 | 670.98 | 1 780.59 | 3 585.22 | 3 683.39 |
Shareholders equity total | 5 192.06 | 4 859.27 | 5 641.16 | 8 234.32 | 10 893.63 |
Provisions | 53.00 | 88.00 | 62.00 | 57.00 | 231.76 |
Non-current loans from credit institutions | 304.60 | 166.21 | 95.45 | ||
Non-current other liabilities | 30.11 | 224.52 | 232.84 | ||
Non-current deferred tax liabilities | 312.11 | 182.49 | 507.19 | 1 008.02 | 846.41 |
Non-current liabilities total | 312.11 | 212.59 | 811.80 | 1 398.75 | 1 174.69 |
Current loans from credit institutions | 70.00 | 70.00 | |||
Advances received | 855.75 | ||||
Current trade creditors | 844.36 | 746.65 | 1 352.34 | 3 200.23 | 4 169.44 |
Current owed to group member | 1 126.05 | 2 090.36 | 2 572.45 | 2 704.79 | 3 200.58 |
Other non-interest bearing current liabilities | 1 172.73 | 1 425.16 | 1 711.11 | 1 979.24 | 1 009.18 |
Current liabilities total | 3 143.14 | 4 262.17 | 5 635.90 | 7 954.26 | 9 304.94 |
Balance sheet total (liabilities) | 8 700.30 | 9 422.04 | 12 150.86 | 17 644.33 | 21 605.03 |
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.