MAC FOOD ApS — Credit Rating and Financial Key Figures
CVR number: 36032324
Sintrupvej 9 P, 8220 Brabrand
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 512.28 | 5 931.88 | 6 691.98 | 8 427.86 | 6 775.74 |
| Employee benefit expenses | -3 527.96 | -3 345.34 | -4 355.20 | -5 132.86 | -3 458.21 |
| Other operating expenses | - 281.70 | -47.72 | |||
| Total depreciation | - 151.98 | - 213.69 | - 420.72 | - 365.42 | - 467.94 |
| EBIT | 832.34 | 2 372.84 | 1 634.36 | 2 881.86 | 2 849.59 |
| Other financial income | 20.66 | 5.00 | 9.49 | 4.54 | |
| Other financial expenses | -17.15 | - 138.18 | - 239.19 | - 317.62 | - 403.33 |
| Pre-tax profit | 835.85 | 2 239.66 | 1 395.16 | 2 573.74 | 2 450.80 |
| Income taxes | - 198.33 | - 449.85 | - 308.14 | - 569.69 | - 548.21 |
| Net earnings | 637.52 | 1 789.81 | 1 087.02 | 2 004.05 | 1 902.59 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 9 423.71 | 9 214.41 | 9 005.11 | 15 578.10 | |
| Machinery and equipment | 513.58 | 1 003.71 | 566.12 | 410.00 | 255.56 |
| Tangible assets total | 513.58 | 10 427.42 | 9 780.53 | 9 415.11 | 15 833.65 |
| Investments total | 21.20 | 21.20 | 21.20 | 26.46 | 26.46 |
| Long term receivables total | |||||
| Raw materials and consumables | 65.00 | 98.53 | 135.00 | 155.00 | 142.50 |
| Inventories total | 65.00 | 98.53 | 135.00 | 155.00 | 142.50 |
| Current trade debtors | 142.77 | ||||
| Current amounts owed by group member comp. | 490.28 | ||||
| Prepayments and accrued income | 5.54 | ||||
| Current other receivables | 126.76 | 184.11 | 7.59 | 44.06 | 112.07 |
| Short term receivables total | 622.59 | 184.11 | 150.36 | 44.06 | 112.07 |
| Cash and bank deposits | 1 363.20 | 1 196.40 | 3 010.37 | 3 007.15 | 2 158.34 |
| Cash and cash equivalents | 1 363.20 | 1 196.40 | 3 010.37 | 3 007.15 | 2 158.34 |
| Balance sheet total (assets) | 2 585.57 | 11 927.65 | 13 097.46 | 12 647.78 | 18 273.03 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 300.00 | 1 000.00 | 1 000.00 | 300.00 | |
| Retained earnings | -48.61 | - 411.09 | 378.72 | 1 165.74 | 3 169.79 |
| Profit of the financial year | 637.52 | 1 789.81 | 1 087.02 | 2 004.05 | 1 902.59 |
| Shareholders equity total | 938.91 | 2 428.72 | 2 515.74 | 3 519.79 | 5 122.38 |
| Provisions | 33.39 | 129.90 | 180.58 | 192.04 | 219.28 |
| Non-current loans from credit institutions | 275.88 | 6 503.55 | 5 933.99 | 5 374.66 | 5 084.44 |
| Non-current deferred tax liabilities | 3 288.50 | ||||
| Non-current liabilities total | 275.88 | 6 503.55 | 5 933.99 | 5 374.66 | 8 372.95 |
| Current loans from credit institutions | 76.21 | 632.50 | 280.00 | 612.95 | |
| Current trade creditors | 147.19 | 588.07 | 1 009.70 | 40.00 | 233.83 |
| Current owed to participating | 19.00 | ||||
| Current owed to group member | 347.14 | 1 623.86 | 394.12 | 981.20 | |
| Short-term deferred tax liabilities | 243.50 | 399.76 | 257.47 | 558.23 | 520.97 |
| Other non-interest bearing current liabilities | 870.49 | 879.01 | 1 576.13 | 2 288.94 | 2 140.73 |
| Accruals and deferred income | 68.75 | ||||
| Current liabilities total | 1 337.39 | 2 865.48 | 4 467.15 | 3 561.29 | 4 558.41 |
| Balance sheet total (liabilities) | 2 585.57 | 11 927.65 | 13 097.46 | 12 647.78 | 18 273.03 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.