MAUGSTRUP KRO ApS
CVR number: 10742145
Ringgade 16, Maugstrup 6500 Vojens
tel: 74506299
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 397.95 | 371.00 | 314.11 | 284.88 | 363.02 |
| Employee benefit expenses | - 368.68 | - 306.28 | - 250.67 | - 238.49 | - 431.62 |
| Total depreciation | -26.76 | -23.88 | -23.62 | -23.62 | -23.62 |
| EBIT | 2.51 | 40.84 | 39.82 | 22.77 | -92.21 |
| Other financial income | 0.14 | 0.09 | 0.10 | 0.00 | |
| Other financial expenses | -1.53 | -1.91 | -1.13 | -3.45 | -0.91 |
| Pre-tax profit | 1.12 | 39.02 | 38.79 | 19.33 | -93.12 |
| Income taxes | -0.50 | -12.17 | -13.93 | -3.94 | |
| Net earnings | 0.62 | 26.85 | 24.87 | 15.39 | -93.12 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 676.33 | 652.72 | 629.10 | 605.48 | 581.86 |
| Machinery and equipment | 0.26 | ||||
| Tangible assets total | 676.59 | 652.72 | 629.10 | 605.48 | 581.86 |
| Investments total | |||||
| Non-current loans receivable | 3.04 | 2.93 | 3.01 | 2.54 | 2.49 |
| Long term receivables total | 3.04 | 2.93 | 3.01 | 2.54 | 2.49 |
| Raw materials and consumables | 25.94 | 20.63 | 21.05 | 10.50 | 15.60 |
| Inventories total | 25.94 | 20.63 | 21.05 | 10.50 | 15.60 |
| Current trade debtors | 5.60 | 12.60 | 8.22 | ||
| Prepayments and accrued income | 17.03 | 98.89 | 247.95 | 26.43 | 25.64 |
| Current other receivables | 1.89 | 2.59 | |||
| Current deferred tax assets | 0.06 | 4.06 | |||
| Short term receivables total | 24.52 | 114.08 | 256.17 | 26.49 | 29.71 |
| Cash and bank deposits | 315.55 | 229.40 | 89.43 | 339.22 | 229.64 |
| Cash and cash equivalents | 315.55 | 229.40 | 89.43 | 339.22 | 229.64 |
| Balance sheet total (assets) | 1 045.64 | 1 019.76 | 998.76 | 984.24 | 859.31 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 244.14 | 244.14 | 244.14 | 244.14 | 244.14 |
| Shares repurchased | 85.00 | 85.00 | 85.00 | 57.20 | |
| Retained earnings | 237.10 | 152.72 | 94.57 | 62.24 | 77.63 |
| Profit of the financial year | 0.62 | 26.85 | 24.87 | 15.39 | -93.12 |
| Shareholders equity total | 766.86 | 708.71 | 648.58 | 578.96 | 428.64 |
| Provisions | 2.04 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 18.01 | 17.83 | 34.59 | 53.04 | 36.56 |
| Short-term deferred tax liabilities | 6.36 | 14.21 | 13.93 | ||
| Other non-interest bearing current liabilities | 252.36 | 279.01 | 301.67 | 352.23 | 394.10 |
| Current liabilities total | 276.73 | 311.05 | 350.18 | 405.27 | 430.66 |
| Balance sheet total (liabilities) | 1 045.64 | 1 019.76 | 998.76 | 984.24 | 859.31 |
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.