Mainfurl A/S
CVR number: 40914773
Torvegade 90, 7160 Tørring
mail@mainfurl.com
tel: 70270270
www.mainfurl.com
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 1 268.05 | 1 880.81 | 1 129.49 | 3 300.43 |
| Employee benefit expenses | -1 076.23 | - 852.22 | -1 228.11 | -1 286.29 |
| Total depreciation | - 135.37 | - 390.95 | - 576.65 | - 615.97 |
| EBIT | 56.45 | 637.64 | - 675.27 | 1 398.17 |
| Other financial income | 0.20 | 2.57 | 3.86 | 10.95 |
| Other financial expenses | -49.74 | -60.36 | -99.88 | - 429.56 |
| Pre-tax profit | 6.91 | 579.86 | - 771.28 | 979.56 |
| Income taxes | -5.07 | -79.65 | 181.54 | - 247.75 |
| Net earnings | 1.85 | 500.20 | - 589.74 | 731.81 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Development expenditure | 387.37 | |||
| Intangible assets total | 387.37 | |||
| Land and waters | 2 140.91 | 2 101.11 | ||
| Buildings | 1 281.57 | 1 460.61 | 2 136.22 | 1 870.21 |
| Machinery and equipment | 121.18 | 1 829.80 | 1 476.84 | 1 256.61 |
| Advance payments and construction in progress | 574.44 | |||
| Tangible assets total | 1 977.19 | 3 290.41 | 5 753.97 | 5 227.93 |
| Other receivables | 30.00 | 30.00 | ||
| Investments total | 30.00 | 30.00 | ||
| Long term receivables total | ||||
| Semifinished products | 592.11 | 561.40 | 419.64 | |
| Raw materials and consumables | 965.77 | 994.78 | 1 471.99 | 2 006.29 |
| Inventories total | 965.77 | 1 586.90 | 2 033.39 | 2 425.93 |
| Current trade debtors | 150.90 | 13.59 | 211.45 | 393.41 |
| Prepayments and accrued income | 41.06 | |||
| Current other receivables | 73.10 | 296.66 | ||
| Current deferred tax assets | 96.82 | |||
| Short term receivables total | 150.90 | 13.59 | 381.38 | 731.13 |
| Balance sheet total (assets) | 3 123.86 | 4 920.90 | 8 168.73 | 8 772.35 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 302.15 | |||
| Retained earnings | 1.85 | 502.05 | - 389.84 | |
| Profit of the financial year | 1.85 | 500.20 | - 589.74 | 731.81 |
| Shareholders equity total | 501.85 | 1 002.05 | 412.30 | 1 144.11 |
| Provisions | 5.07 | 84.72 | 150.93 | |
| Non-current loans from credit institutions | 1 124.57 | 1 085.85 | ||
| Non-current leasing loans | 200.59 | 150.07 | 168.44 | |
| Non-current owed to group member | 1 500.00 | 1 500.00 | ||
| Non-current liabilities total | 200.59 | 2 774.63 | 2 754.29 | |
| Current loans from credit institutions | 908.05 | 104.14 | 449.64 | 719.16 |
| Advances received | 128.64 | 1 246.33 | 1 981.72 | 1 948.32 |
| Current trade creditors | 288.57 | 237.90 | 411.26 | 168.44 |
| Other non-interest bearing current liabilities | 1 291.69 | 2 045.17 | 2 139.17 | 1 887.09 |
| Current liabilities total | 2 616.95 | 3 633.55 | 4 981.79 | 4 723.01 |
| Balance sheet total (liabilities) | 3 123.86 | 4 920.90 | 8 168.73 | 8 772.35 |
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.