Marcussen ApS af 2015 — Credit Rating and Financial Key Figures
CVR number: 36917318
Fuglsangsvej 20, 9400 Nørresundby
info@pe-marcussen.dk
http://pe-marcussen.dk/
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 407.04 | 2 955.69 | 2 763.82 | 2 637.10 | 882.70 |
| Employee benefit expenses | -2 326.29 | -2 660.62 | -2 984.00 | -2 639.29 | - 706.66 |
| Total depreciation | -8.33 | ||||
| EBIT | 72.41 | 295.07 | - 220.18 | -2.19 | 176.05 |
| Other financial income | 0.25 | 0.60 | 1.18 | ||
| Other financial expenses | -10.47 | -5.77 | -6.30 | -22.13 | -2.86 |
| Net income from associates (fin.) | -52.68 | 216.15 | |||
| Pre-tax profit | 61.94 | 289.31 | - 226.23 | -76.41 | 390.52 |
| Income taxes | -14.88 | -64.34 | 48.20 | -7.95 | -41.69 |
| Net earnings | 47.06 | 224.97 | - 178.03 | -84.36 | 348.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 180.76 | 396.91 | |||
| Investments total | 70.92 | 72.69 | 74.51 | 270.24 | 408.90 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 269.48 | 463.11 | 273.66 | 644.72 | 7.51 |
| Current amounts owed by group member comp. | 10.50 | ||||
| Prepayments and accrued income | 35.05 | 46.70 | 123.76 | 112.11 | 13.01 |
| Current other receivables | 403.07 | 549.19 | 489.19 | 94.59 | 394.47 |
| Current deferred tax assets | 48.86 | 133.83 | 28.82 | 51.43 | |
| Short term receivables total | 756.47 | 1 192.83 | 915.43 | 913.35 | 414.99 |
| Cash and bank deposits | 789.19 | 821.98 | 411.25 | 938.54 | 857.84 |
| Cash and cash equivalents | 789.19 | 821.98 | 411.25 | 938.54 | 857.84 |
| Balance sheet total (assets) | 1 616.58 | 2 087.50 | 1 401.19 | 2 122.13 | 1 681.73 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 270.00 | 348.82 | |||
| Other reserves | - 270.00 | 145.76 | 361.91 | ||
| Retained earnings | 0.75 | 47.80 | 2.77 | 489.43 | - 159.91 |
| Profit of the financial year | 47.06 | 224.97 | - 178.03 | -84.36 | 348.82 |
| Shareholders equity total | 547.80 | 772.77 | 324.74 | 1 050.83 | 1 399.65 |
| Provisions | 181.79 | 176.10 | 156.72 | 10.40 | 43.39 |
| Non-current deferred tax liabilities | 132.01 | ||||
| Non-current liabilities total | 132.01 | ||||
| Current trade creditors | 208.84 | 73.26 | 134.10 | 129.07 | 87.56 |
| Current owed to participating | 0.84 | ||||
| Current owed to group member | 26.90 | 26.90 | |||
| Short-term deferred tax liabilities | 70.03 | 70.03 | 79.84 | 29.36 | |
| Other non-interest bearing current liabilities | 519.24 | 968.44 | 715.60 | 851.99 | 120.92 |
| Current liabilities total | 754.98 | 1 138.63 | 919.73 | 1 060.89 | 238.69 |
| Balance sheet total (liabilities) | 1 616.58 | 2 087.50 | 1 401.19 | 2 122.13 | 1 681.73 |
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.