MERCURY UNIFLOW ApS — Credit Rating and Financial Key Figures
CVR number: 35871667
Gunløgsgade 1, 2300 København S
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -2.76 | 104.51 | 1 796.44 | 93.89 | - 415.66 |
| Employee benefit expenses | -85.48 | - 796.60 | -12.68 | - 155.74 | |
| Other operating expenses | -3.51 | ||||
| Total depreciation | -1.11 | -22.58 | -29.13 | -30.85 | |
| EBIT | -2.76 | 17.92 | 977.26 | 52.08 | - 605.76 |
| Other financial income | 4.10 | 10.31 | |||
| Other financial expenses | -0.06 | -10.99 | -37.77 | -39.12 | -36.90 |
| Pre-tax profit | 1.28 | 6.94 | 949.81 | 12.96 | - 642.66 |
| Income taxes | -5.00 | - 202.22 | -10.78 | 10.03 | |
| Net earnings | 1.28 | 1.94 | 747.59 | 2.18 | - 632.63 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 567.25 | 803.51 | |||
| Machinery and equipment | 111.80 | 89.22 | 101.43 | 70.58 | |
| Tangible assets total | 111.80 | 656.47 | 904.94 | 70.58 | |
| Other receivables | 70.28 | 70.28 | |||
| Investments total | 70.28 | 70.28 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 13.40 | 53.95 | 349.27 | 48.86 | |
| Prepayments and accrued income | 63.77 | ||||
| Current other receivables | 54.37 | 41.37 | 33.85 | ||
| Current deferred tax assets | 5.21 | 27.24 | |||
| Short term receivables total | 54.37 | 13.40 | 100.53 | 349.27 | 173.72 |
| Cash and bank deposits | 2.74 | 873.35 | 729.85 | 383.48 | 322.72 |
| Cash and cash equivalents | 2.74 | 873.35 | 729.85 | 383.48 | 322.72 |
| Balance sheet total (assets) | 57.11 | 1 068.83 | 1 557.13 | 1 637.69 | 567.02 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 700.00 | ||||
| Other reserves | - 700.00 | ||||
| Retained earnings | -8.23 | -6.95 | -5.02 | 42.57 | 44.75 |
| Profit of the financial year | 1.28 | 1.94 | 747.59 | 2.18 | - 632.63 |
| Shareholders equity total | 43.05 | 44.98 | 792.57 | 94.75 | - 537.88 |
| Provisions | 5.00 | 5.97 | |||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.54 | ||||
| Current trade creditors | 5.00 | 10.00 | 10.00 | 10.00 | 46.57 |
| Short-term deferred tax liabilities | 212.43 | 10.08 | |||
| Other non-interest bearing current liabilities | 9.06 | 187.89 | 310.55 | 754.85 | 334.26 |
| Accruals and deferred income | 820.96 | 231.04 | 762.04 | 724.07 | |
| Current liabilities total | 14.06 | 1 018.85 | 764.56 | 1 536.96 | 1 104.90 |
| Balance sheet total (liabilities) | 57.11 | 1 068.83 | 1 557.13 | 1 637.69 | 567.02 |
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.