CBC Morkland ApS — Credit Rating and Financial Key Figures
CVR number: 36925353
Præstemarksvej 8, Hellested 4652 Hårlev
Stefanmork@Me.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 986.46 | 1 471.37 | 1 526.75 | 689.53 | 369.99 |
| Employee benefit expenses | - 984.85 | - 821.97 | - 816.58 | -1 020.66 | - 309.84 |
| Total depreciation | - 228.11 | - 231.86 | - 231.86 | - 231.86 | - 207.42 |
| EBIT | 773.50 | 417.54 | 478.31 | - 563.00 | - 147.27 |
| Other financial income | -3.48 | 33.72 | 23.52 | 0.22 | |
| Other financial expenses | -73.77 | -3.10 | -12.56 | -14.32 | -6.43 |
| Net income from associates (fin.) | 29.76 | -6.61 | -9.73 | ||
| Pre-tax profit | 729.50 | 404.34 | 489.75 | - 553.80 | - 153.48 |
| Income taxes | - 166.90 | -91.67 | - 120.44 | 118.00 | 32.55 |
| Net earnings | 562.60 | 312.67 | 369.31 | - 435.80 | - 120.93 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 750.00 | 600.00 | 450.00 | 300.00 | 150.00 |
| Intangible assets total | 750.00 | 600.00 | 450.00 | 300.00 | 150.00 |
| Buildings | 119.50 | ||||
| Machinery and equipment | 331.34 | 268.27 | 186.41 | 104.54 | 62.17 |
| Tangible assets total | 331.34 | 268.27 | 186.41 | 104.54 | 181.66 |
| Holdings in group member companies | 17.99 | 9.73 | |||
| Investments total | 17.99 | 9.73 | |||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 6.25 | 18.75 | 18.75 | 209.78 | |
| Current amounts owed by group member comp. | 15.53 | 15.53 | |||
| Prepayments and accrued income | 6.88 | 11.61 | 11.50 | 6.25 | |
| Current other receivables | 17.67 | 1.36 | 1 047.93 | 388.09 | 343.04 |
| Current deferred tax assets | 61.40 | 119.95 | |||
| Short term receivables total | 46.32 | 47.25 | 1 078.18 | 665.51 | 462.99 |
| Cash and bank deposits | 345.50 | 857.33 | 195.45 | 54.14 | 1.05 |
| Cash and cash equivalents | 345.50 | 857.33 | 195.45 | 54.14 | 1.05 |
| Balance sheet total (assets) | 1 491.15 | 1 782.58 | 1 910.03 | 1 124.19 | 795.71 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | |
| Retained earnings | 137.12 | 586.72 | 784.99 | 1 036.49 | 600.69 |
| Profit of the financial year | 562.60 | 312.67 | 369.31 | - 435.80 | - 120.93 |
| Shareholders equity total | 860.32 | 1 062.39 | 1 318.69 | 768.49 | 529.77 |
| Provisions | 186.18 | 149.13 | 108.59 | ||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.78 | 0.00 | 1.27 | ||
| Current trade creditors | 20.00 | 20.00 | 20.00 | ||
| Current owed to participating | 28.80 | 20.07 | 49.74 | 99.28 | 164.04 |
| Short-term deferred tax liabilities | 197.85 | 128.72 | 130.98 | ||
| Other non-interest bearing current liabilities | 218.00 | 422.26 | 281.24 | 236.41 | 80.64 |
| Current liabilities total | 444.64 | 571.05 | 482.75 | 355.70 | 265.94 |
| Balance sheet total (liabilities) | 1 491.15 | 1 782.58 | 1 910.03 | 1 124.19 | 795.71 |
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.