Mesterslagteren Løgstør ApS — Credit Rating and Financial Key Figures
CVR number: 42507482
Dragsdalvej 1, 9670 Løgstør
Income statement (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 3 686.42 | 3 488.56 | 3 685.99 |
| Employee benefit expenses | -2 130.15 | -2 203.59 | -2 429.92 |
| Total depreciation | - 196.71 | - 196.72 | - 210.74 |
| EBIT | 1 359.55 | 1 088.26 | 1 045.33 |
| Other financial expenses | -51.00 | -75.77 | -36.26 |
| Pre-tax profit | 1 308.55 | 1 012.49 | 1 009.07 |
| Income taxes | - 280.37 | - 261.19 | - 251.37 |
| Net earnings | 1 028.18 | 751.29 | 757.70 |
Assets (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Goodwill | 754.29 | 628.57 | 502.86 |
| Intangible assets total | 754.29 | 628.57 | 502.86 |
| Land and waters | 2 079.00 | 2 058.00 | 2 037.00 |
| Machinery and equipment | 200.00 | 150.00 | 385.18 |
| Tangible assets total | 2 279.00 | 2 208.00 | 2 422.18 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 111.80 | 114.30 | 116.70 |
| Inventories total | 111.80 | 114.30 | 116.70 |
| Current trade debtors | 67.36 | 57.76 | 88.28 |
| Current other receivables | 479.60 | 469.64 | 642.46 |
| Short term receivables total | 546.96 | 527.41 | 730.74 |
| Cash and bank deposits | 1 648.53 | 1 510.48 | 1 084.21 |
| Cash and cash equivalents | 1 648.53 | 1 510.48 | 1 084.21 |
| Balance sheet total (assets) | 5 340.57 | 4 988.76 | 4 856.68 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
|---|---|---|---|
| Share capital | 540.00 | 80.00 | 80.00 |
| Share premium account | 460.00 | 460.00 | |
| Shares repurchased | 1 000.00 | 1 000.00 | 750.00 |
| Retained earnings | 1 412.07 | 1 440.25 | 1 441.55 |
| Profit of the financial year | 1 028.18 | 751.29 | 757.70 |
| Shareholders equity total | 3 980.25 | 3 731.55 | 3 489.24 |
| Provisions | 432.86 | 419.83 | 419.52 |
| Non-current liabilities total | |||
| Short-term deferred tax liabilities | 305.11 | 278.10 | 109.51 |
| Other non-interest bearing current liabilities | 622.35 | 559.29 | 838.40 |
| Current liabilities total | 927.47 | 837.38 | 947.91 |
| Balance sheet total (liabilities) | 5 340.57 | 4 988.76 | 4 856.68 |
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.