MÅRSLET OG OMEGNS BRUGSFORENING — Credit Rating and Financial Key Figures
CVR number: 10501911
Hørretvej 12, 8320 Mårslet
02527@coop.dk
tel: 86290500
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 823.00 | 9 784.00 | 7 589.22 | 8 382.89 | 8 541.89 |
| Employee benefit expenses | -7 427.00 | -7 411.60 | -8 074.14 | ||
| Total depreciation | -1 545.63 | -1 492.81 | -1 346.80 | ||
| EBIT | - 872.00 | 438.00 | -1 383.42 | - 521.53 | - 879.04 |
| Other financial income | 51.54 | 143.09 | 87.36 | ||
| Other financial expenses | - 275.58 | - 291.46 | - 250.31 | ||
| Income from other inv. held as non-curr. assets | 369.50 | 348.85 | 348.56 | ||
| Net income from associates (fin.) | 460.28 | 560.37 | 536.54 | ||
| Pre-tax profit | - 330.00 | 607.00 | - 777.67 | 239.32 | - 156.89 |
| Income taxes | 273.15 | 71.30 | 165.78 | ||
| Net earnings | - 330.00 | 607.00 | - 504.53 | 310.63 | 8.89 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 23 343.65 | 22 645.74 | 22 042.97 | ||
| Machinery and equipment | 3 524.65 | 2 795.48 | 2 181.18 | ||
| Tangible assets total | 26 868.30 | 25 441.22 | 24 224.15 | ||
| Participating interests | 3 386.29 | 3 959.85 | 4 504.59 | ||
| Investments total | 42 140.00 | 41 177.00 | 3 386.29 | 3 959.85 | 4 504.59 |
| Non-curr. owed by particip. interest comp. | 1 950.00 | 950.00 | |||
| Non-current loans receivable | 1 222.10 | 1 222.10 | 1 222.10 | ||
| Long term receivables total | 3 172.10 | 2 172.10 | 1 222.10 | ||
| Finished products/goods | 2 840.30 | 2 860.55 | 3 146.05 | ||
| Inventories total | 2 840.30 | 2 860.55 | 3 146.05 | ||
| Current trade debtors | 65.51 | 199.28 | 183.80 | ||
| Prepayments and accrued income | 8.16 | 7.33 | |||
| Current other receivables | 2 621.61 | 2 520.05 | 1 996.24 | ||
| Current deferred tax assets | 99.77 | 94.19 | 94.11 | ||
| Short term receivables total | 2 786.89 | 2 821.67 | 2 281.48 | ||
| Cash and bank deposits | 449.62 | 931.71 | 2 022.09 | ||
| Cash and cash equivalents | 449.62 | 931.71 | 2 022.09 | ||
| Balance sheet total (assets) | 42 140.00 | 41 177.00 | 39 503.50 | 38 187.10 | 37 400.46 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 19 201.00 | 19 815.00 | 461.96 | 471.73 | 480.53 |
| Asset revaluation reserve | 133.85 | 127.76 | 121.68 | ||
| Other reserves | 2 418.48 | 2 983.25 | 3 522.52 | ||
| Retained earnings | 330.00 | - 607.00 | 16 823.22 | 15 760.00 | 15 537.44 |
| Profit of the financial year | - 330.00 | 607.00 | - 504.53 | 310.63 | 8.89 |
| Shareholders equity total | 19 201.00 | 19 815.00 | 19 332.98 | 19 653.37 | 19 671.06 |
| Provisions | 578.04 | 506.74 | 340.96 | ||
| Non-current loans from credit institutions | 11 129.45 | 9 725.48 | 8 317.74 | ||
| Non-current deferred tax liabilities | 554.15 | 543.79 | 526.69 | ||
| Non-current liabilities total | 11 683.60 | 10 269.27 | 8 844.43 | ||
| Current loans from credit institutions | 1 407.44 | 1 444.85 | 1 415.07 | ||
| Advances received | 10.36 | ||||
| Current trade creditors | 5 650.95 | 5 007.94 | 6 275.25 | ||
| Other non-interest bearing current liabilities | 850.49 | 1 294.57 | 853.70 | ||
| Current liabilities total | 7 908.88 | 7 757.73 | 8 544.01 | ||
| Balance sheet total (liabilities) | 19 201.00 | 19 815.00 | 39 503.50 | 38 187.10 | 37 400.46 |
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.