Ib E. Mortensen A/S — Credit Rating and Financial Key Figures
CVR number: 42130710
Vesterbro 73, 8970 Havndal
tel: 86470388
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 4 206.36 | 5 460.67 | 5 503.31 | 5 089.94 | 3 190.73 |
Employee benefit expenses | -3 025.10 | -3 515.86 | -3 706.68 | -3 862.58 | -3 628.72 |
Total depreciation | - 239.52 | - 239.52 | - 333.61 | - 318.06 | - 318.06 |
EBIT | 941.74 | 1 705.29 | 1 463.03 | 909.29 | - 756.04 |
Other financial income | 31.24 | 23.07 | 19.37 | 19.33 | 9.84 |
Other financial expenses | - 122.92 | -51.17 | - 173.44 | - 373.14 | - 719.23 |
Pre-tax profit | 850.06 | 1 677.19 | 1 308.95 | 555.48 | -1 465.44 |
Income taxes | - 189.74 | - 376.49 | - 288.82 | - 123.43 | 319.88 |
Net earnings | 660.32 | 1 300.70 | 1 020.13 | 432.05 | -1 145.57 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 949.69 | 4 250.00 | 3 988.95 | 3 726.39 | 3 463.83 |
Machinery and equipment | 61.90 | 26.30 | 231.25 | 175.75 | 120.25 |
Tangible assets total | 3 011.58 | 4 276.30 | 4 220.20 | 3 902.14 | 3 584.08 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 12 238.56 | 7 786.40 | 14 081.40 | 16 376.71 | 13 063.97 |
Advance payments | 82.26 | 985.05 | |||
Inventories total | 12 320.82 | 8 771.45 | 14 081.40 | 16 376.71 | 13 063.97 |
Current trade debtors | 2 145.58 | 1 368.64 | 503.97 | 1 074.21 | 2 047.17 |
Current amounts owed by group member comp. | 6.60 | ||||
Prepayments and accrued income | 113.47 | 97.21 | 104.70 | ||
Current deferred tax assets | 58.12 | 0.80 | |||
Short term receivables total | 2 145.58 | 1 368.64 | 682.15 | 1 171.42 | 2 152.67 |
Cash and bank deposits | 1 683.65 | 1 320.89 | 39.05 | 14.65 | 13.81 |
Cash and cash equivalents | 1 683.65 | 1 320.89 | 39.05 | 14.65 | 13.81 |
Balance sheet total (assets) | 19 161.63 | 15 737.28 | 19 022.80 | 21 464.92 | 18 814.53 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 050.00 | 1 050.00 | 1 050.00 | 1 050.00 | 1 050.00 |
Asset revaluation reserve | 1 412.66 | 2 585.97 | 2 435.02 | 2 271.69 | 2 106.31 |
Shares repurchased | 1 299.00 | 1 020.13 | 432.05 | ||
Retained earnings | 6 477.74 | - 275.94 | 155.57 | 906.98 | 1 503.92 |
Profit of the financial year | 660.32 | 1 300.70 | 1 020.13 | 432.05 | -1 145.57 |
Shareholders equity total | 9 600.72 | 5 959.72 | 5 680.86 | 5 092.78 | 3 514.66 |
Provisions | 575.99 | 981.48 | 938.64 | 871.70 | 509.63 |
Non-current loans from credit institutions | 2 351.70 | 2 137.14 | 1 896.58 | 1 653.47 | 1 418.04 |
Non-current owed to group member | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | |
Non-current deferred tax liabilities | 236.17 | 423.93 | 399.26 | 160.95 | |
Non-current liabilities total | 2 587.87 | 5 561.07 | 5 295.84 | 4 814.42 | 4 418.04 |
Current loans from credit institutions | 293.38 | 257.64 | 3 240.75 | 4 610.10 | 7 147.11 |
Current trade creditors | 2 129.12 | 236.77 | 1 717.29 | 4 377.56 | 1 361.08 |
Current owed to group member | 125.77 | 673.34 | |||
Other non-interest bearing current liabilities | 3 848.78 | 2 740.59 | 2 149.42 | 1 698.36 | 1 190.67 |
Current liabilities total | 6 397.05 | 3 235.00 | 7 107.46 | 10 686.03 | 10 372.20 |
Balance sheet total (liabilities) | 19 161.63 | 15 737.28 | 19 022.80 | 21 464.92 | 18 814.53 |
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.