MARK & WEDELL A/S. INGENIØR- OG HANDELSFIRMA — Credit Rating and Financial Key Figures
CVR number: 48299210
Oldenvej 5, Munkegårde 3490 Kvistgård
tel: 49139822
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 20 514.34 | 15 193.43 | 20 113.28 | 18 316.72 | 20 498.24 |
Employee benefit expenses | -19 072.08 | -16 696.21 | -16 704.29 | -15 746.15 | -15 987.84 |
Total depreciation | - 475.98 | -1 198.85 | -1 196.25 | -1 145.04 | -1 104.17 |
EBIT | 966.29 | -2 701.63 | 2 212.74 | 1 425.53 | 3 406.23 |
Other financial income | 20.66 | 147.49 | 95.17 | 152.00 | 221.46 |
Other financial expenses | - 227.20 | - 357.30 | - 688.29 | -1 179.57 | -1 275.67 |
Net income from associates (fin.) | 565.25 | 30.30 | 531.30 | 571.47 | 367.93 |
Pre-tax profit | 1 325.01 | -2 881.14 | 2 150.91 | 969.44 | 2 719.95 |
Income taxes | - 170.69 | 576.93 | - 172.40 | - 154.55 | - 578.80 |
Net earnings | 1 154.32 | -2 304.20 | 1 978.51 | 814.89 | 2 141.15 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible rights | 492.11 | 493.18 | 1 098.90 | 848.10 | 609.14 |
Intangible assets total | 492.11 | 493.18 | 1 098.90 | 848.10 | 609.14 |
Land and waters | 20 165.58 | 21 300.00 | 14 000.00 | 13 989.74 | 13 847.48 |
Buildings | 5 582.14 | 7 667.91 | 6 973.82 | 6 304.67 | 6 086.36 |
Machinery and equipment | 159.22 | 620.42 | 611.83 | 529.01 | 458.06 |
Tangible assets total | 25 906.95 | 29 588.34 | 21 585.65 | 20 823.41 | 20 391.90 |
Holdings in group member companies | 4 057.90 | 4 088.21 | 1 619.50 | 2 190.98 | 1 758.90 |
Other receivables | 310.80 | 317.82 | |||
Investments total | 4 057.90 | 4 088.21 | 1 619.50 | 2 501.78 | 2 076.73 |
Long term receivables total | |||||
Raw materials and consumables | 553.20 | 527.45 | 551.13 | 736.48 | 704.32 |
Finished products/goods | 1 677.54 | 1 748.28 | 2 539.67 | 2 466.59 | 1 980.18 |
Inventories total | 2 230.74 | 2 275.73 | 3 090.80 | 3 203.07 | 2 684.51 |
Current trade debtors | 4 017.62 | 3 501.37 | 2 438.13 | 4 747.73 | 3 025.82 |
Current amounts owed by group member comp. | 5 040.51 | 4 797.54 | 10 043.35 | 5 301.80 | 10 526.23 |
Prepayments and accrued income | 110.38 | 259.76 | 148.95 | 158.56 | 106.92 |
Current other receivables | 1 698.09 | 1 258.13 | 713.27 | 1 278.67 | 743.74 |
Current deferred tax assets | 123.66 | 108.00 | 82.00 | ||
Short term receivables total | 10 990.26 | 9 924.81 | 13 425.69 | 11 486.75 | 14 402.70 |
Cash and bank deposits | 8.45 | 414.31 | 7 087.04 | 3 515.64 | 2 092.38 |
Cash and cash equivalents | 8.45 | 414.31 | 7 087.04 | 3 515.64 | 2 092.38 |
Balance sheet total (assets) | 43 686.41 | 46 784.57 | 47 907.58 | 42 378.75 | 42 257.35 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Asset revaluation reserve | 7 646.35 | 8 649.47 | 7 407.86 | 7 384.50 | 7 361.15 |
Shares repurchased | 2 500.00 | 2 226.00 | 5 727.80 | 3 500.00 | |
Other reserves | 2 548.64 | 2 578.94 | -2 115.76 | -2 046.09 | 249.64 |
Retained earnings | 4 338.07 | 5 644.87 | 4 890.39 | 592.99 | -1 636.69 |
Profit of the financial year | 1 154.32 | -2 304.20 | 1 978.51 | 814.89 | 2 141.15 |
Shareholders equity total | 18 687.38 | 15 069.07 | 14 887.00 | 12 974.09 | 12 115.24 |
Provisions | 4 886.00 | 4 700.00 | 3 967.00 | 4 109.68 | 4 064.08 |
Capital loans | 2 006.83 | 2 261.02 | 2 166.79 | ||
Non-current loans from credit institutions | 9 254.79 | 12 324.34 | 12 576.68 | 10 221.66 | 8 415.73 |
Non-current leasing loans | 2 041.64 | 1 698.58 | 1 363.07 | 1 027.07 | |
Non-current deferred tax liabilities | 1 549.06 | 1 000.43 | 1 833.56 | 1 031.51 | 1 669.92 |
Non-current liabilities total | 10 803.85 | 15 366.41 | 18 115.65 | 14 877.25 | 13 279.50 |
Current loans from credit institutions | 1 027.63 | 833.93 | 965.24 | 2 037.94 | 2 865.18 |
Advances received | 32.61 | ||||
Current trade creditors | 1 894.32 | 2 197.93 | 1 526.55 | 2 968.60 | 1 998.34 |
Current owed to participating | 185.50 | 126.00 | |||
Current owed to group member | 477.04 | ||||
Short-term deferred tax liabilities | 848.40 | 11.87 | |||
Other non-interest bearing current liabilities | 6 387.23 | 8 140.18 | 8 446.15 | 4 344.68 | 7 797.13 |
Current liabilities total | 9 309.18 | 11 649.08 | 10 937.94 | 10 417.73 | 12 798.52 |
Balance sheet total (liabilities) | 43 686.41 | 46 784.57 | 47 907.58 | 42 378.75 | 42 257.35 |
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.