MK TRADE ApS — Credit Rating and Financial Key Figures
CVR number: 33967489
Vinkelvej 2, 6823 Ansager
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 065.28 | 2 893.61 | 2 552.47 | 1 642.72 | 2 284.09 |
| Employee benefit expenses | -2 352.10 | -2 156.04 | -1 681.60 | -1 508.44 | -1 636.74 |
| Total depreciation | -15.34 | -17.01 | -14.55 | -20.78 | -12.63 |
| EBIT | 697.84 | 720.55 | 856.32 | 113.50 | 634.73 |
| Other financial income | 58.45 | 38.46 | 63.11 | 46.08 | 19.97 |
| Other financial expenses | - 179.45 | - 134.59 | - 121.59 | - 114.64 | - 282.62 |
| Pre-tax profit | 576.83 | 624.42 | 797.84 | 44.95 | 372.08 |
| Income taxes | - 130.20 | - 149.76 | - 178.59 | -11.13 | -83.00 |
| Net earnings | 446.63 | 474.66 | 619.25 | 33.82 | 289.07 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 23.80 | ||||
| Machinery and equipment | 37.65 | 44.43 | 29.88 | 49.10 | 36.48 |
| Tangible assets total | 61.44 | 44.43 | 29.88 | 49.10 | 36.48 |
| Other receivables | 71.57 | 41.19 | 41.19 | 41.19 | 92.42 |
| Investments total | 71.57 | 41.19 | 41.19 | 41.19 | 92.42 |
| Long term receivables total | |||||
| Raw materials and consumables | 6 377.39 | 7 458.70 | 8 638.21 | 9 037.04 | |
| Finished products/goods | 7 111.25 | ||||
| Advance payments | 989.24 | 1 074.69 | 323.72 | 531.46 | 1 036.92 |
| Inventories total | 8 100.50 | 7 452.08 | 7 782.41 | 9 169.68 | 10 073.96 |
| Current trade debtors | 761.45 | 746.99 | 591.29 | 723.39 | 1 581.16 |
| Current amounts owed by group member comp. | 1 145.31 | 1 371.16 | 1 328.17 | 588.88 | 84.83 |
| Prepayments and accrued income | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Current other receivables | 24.81 | 138.09 | 0.39 | 0.39 | |
| Current deferred tax assets | 19.40 | 45.63 | 20.53 | 39.78 | 24.03 |
| Short term receivables total | 1 956.96 | 2 169.78 | 2 084.08 | 1 358.44 | 1 696.41 |
| Cash and bank deposits | 2 202.56 | 704.42 | 1.37 | ||
| Cash and cash equivalents | 2 202.56 | 704.42 | 1.37 | ||
| Balance sheet total (assets) | 10 190.47 | 11 910.05 | 10 641.99 | 10 619.78 | 11 899.26 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 250.00 | 250.00 | 400.00 | 200.00 | 330.00 |
| Other reserves | -86.06 | 107.71 | |||
| Retained earnings | 2 377.79 | 2 574.42 | 2 649.08 | 3 068.33 | 2 772.15 |
| Profit of the financial year | 446.63 | 474.66 | 619.25 | 33.82 | 289.07 |
| Shareholders equity total | 3 199.42 | 3 338.02 | 3 901.05 | 3 427.15 | 3 516.22 |
| Non-current other liabilities | 31.47 | ||||
| Non-current liabilities total | 31.47 | ||||
| Current loans from credit institutions | 2 141.11 | 2 483.75 | 3 259.76 | ||
| Advances received | 1 092.17 | 364.14 | 150.19 | 4.46 | |
| Current trade creditors | 257.50 | 241.20 | 100.66 | 265.56 | 103.23 |
| Current owed to participating | 1 573.35 | ||||
| Short-term deferred tax liabilities | 127.00 | 151.71 | 208.14 | 67.25 | |
| Other non-interest bearing current liabilities | 1 768.44 | 7 814.98 | 6 281.94 | 4 438.85 | 4 952.80 |
| Current liabilities total | 6 959.58 | 8 572.03 | 6 740.94 | 7 192.63 | 8 383.04 |
| Balance sheet total (liabilities) | 10 190.47 | 11 910.05 | 10 641.99 | 10 619.78 | 11 899.26 |
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.