MELDGAARD A/S — Credit Rating and Financial Key Figures
CVR number: 13767084
Askelund 10, 6200 Aabenraa
hydraulik@meldgaard.com
tel: 74337205
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 19 463.49 | 18 066.19 | 18 791.68 | 27 619.20 | 26 246.27 |
Employee benefit expenses | -13 933.73 | -12 498.62 | -14 888.00 | -15 794.30 | -16 625.39 |
Other operating expenses | -10.44 | -9.95 | |||
Total depreciation | - 801.95 | - 573.18 | -1 799.89 | -1 183.77 | - 977.64 |
EBIT | 4 717.37 | 4 994.39 | 2 103.79 | 10 641.14 | 8 633.29 |
Other financial income | 398.66 | 536.95 | 549.65 | 965.08 | 911.66 |
Other financial expenses | -1 082.78 | - 553.66 | - 684.19 | -1 419.55 | -2 987.91 |
Pre-tax profit | 4 033.25 | 4 977.67 | 1 969.25 | 10 186.66 | 6 557.04 |
Income taxes | - 888.50 | 67.11 | - 204.88 | -2 456.68 | -1 464.80 |
Net earnings | 3 144.75 | 5 044.78 | 1 764.37 | 7 729.99 | 5 092.24 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 1 738.67 | 17 716.84 | 20 334.13 | 21 273.21 | 21 661.94 |
Tangible assets total | 1 738.67 | 17 716.84 | 20 334.13 | 21 273.21 | 21 661.94 |
Investments total | |||||
Non-current other receivables | 2 095.14 | 2 397.06 | 1 767.80 | 1 535.40 | 78.70 |
Long term receivables total | 2 095.14 | 2 397.06 | 1 767.80 | 1 535.40 | 78.70 |
Finished products/goods | 44 037.26 | 66 106.09 | 60 528.20 | 86 300.77 | 110 091.60 |
Inventories total | 44 037.26 | 66 106.09 | 60 528.20 | 86 300.77 | 110 091.60 |
Current trade debtors | 16 780.91 | 9 436.03 | 17 084.38 | 19 400.04 | 18 287.32 |
Current other receivables | 2 063.99 | 1 090.32 | 3 277.06 | 1 887.36 | 388.11 |
Current deferred tax assets | 5 933.86 | ||||
Short term receivables total | 18 844.90 | 16 460.21 | 20 361.44 | 21 287.40 | 18 675.43 |
Cash and bank deposits | 3 287.91 | 358.24 | 1 429.11 | 427.01 | 530.81 |
Cash and cash equivalents | 3 287.91 | 358.24 | 1 429.11 | 427.01 | 530.81 |
Balance sheet total (assets) | 70 003.87 | 103 038.44 | 104 420.67 | 130 823.80 | 151 038.48 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Retained earnings | 15 823.84 | 28 968.59 | 34 013.38 | 35 777.75 | 43 507.74 |
Profit of the financial year | 3 144.75 | 5 044.78 | 1 764.37 | 7 729.99 | 5 092.24 |
Shareholders equity total | 19 968.59 | 35 013.38 | 36 777.75 | 44 507.74 | 49 599.98 |
Provisions | 452.70 | 6 319.45 | 5 761.21 | 4 423.34 | 1 766.37 |
Non-current leasing loans | 59.34 | ||||
Non-current liabilities total | 59.34 | ||||
Current loans from credit institutions | 2 671.37 | 573.73 | 4 693.15 | 4 606.79 | 7 303.42 |
Advances received | 189.79 | 120.47 | |||
Current trade creditors | 7 374.91 | 8 199.27 | 7 279.12 | 8 184.06 | 8 067.26 |
Current owed to group member | 30 240.78 | 45 427.46 | 37 364.00 | 53 827.32 | 68 425.80 |
Short-term deferred tax liabilities | 1 124.60 | 763.11 | 3 931.63 | 4 121.77 | |
Other non-interest bearing current liabilities | 7 921.79 | 7 384.70 | 11 782.33 | 11 342.94 | 11 753.88 |
Current liabilities total | 49 523.24 | 61 705.62 | 61 881.71 | 81 892.72 | 99 672.13 |
Balance sheet total (liabilities) | 70 003.87 | 103 038.44 | 104 420.67 | 130 823.80 | 151 038.48 |
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.