MUNKEBO CLEMCO A/S — Credit Rating and Financial Key Figures
CVR number: 19202305
Smedeløkken 5-7, 5330 Munkebo
tel: 65974745
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 405.80 | 12 303.64 | 11 135.74 | 14 139.82 | 17 428.31 |
| Employee benefit expenses | -12 085.58 | -12 063.77 | -11 463.68 | -11 661.84 | -12 829.62 |
| Total depreciation | - 593.59 | - 637.22 | - 632.00 | - 624.51 | - 607.87 |
| EBIT | 726.62 | - 397.35 | - 959.94 | 1 853.47 | 3 990.83 |
| Other financial income | 196.95 | 86.95 | 41.27 | 71.64 | 365.51 |
| Other financial expenses | - 290.23 | - 222.59 | - 303.14 | - 300.47 | - 196.88 |
| Pre-tax profit | 633.35 | - 532.99 | -1 221.80 | 1 624.64 | 4 159.45 |
| Income taxes | - 141.21 | 113.54 | 260.07 | - 361.55 | - 917.72 |
| Net earnings | 492.14 | - 419.45 | - 961.73 | 1 263.09 | 3 241.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 8 801.05 | 8 479.27 | 8 157.49 | 7 835.71 | 7 453.87 |
| Machinery and equipment | 1 407.97 | 1 139.03 | 828.81 | 526.09 | 551.79 |
| Tangible assets total | 10 209.02 | 9 618.30 | 8 986.30 | 8 361.79 | 8 005.66 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 520.57 | 396.46 | 632.50 | 184.72 | 1 219.48 |
| Finished products/goods | 3 645.35 | 4 142.51 | 4 822.76 | 5 381.04 | 7 642.26 |
| Inventories total | 4 165.93 | 4 538.97 | 5 455.26 | 5 565.76 | 8 861.73 |
| Current trade debtors | 1 010.64 | 507.76 | 1 429.53 | 4 010.85 | 5 689.91 |
| Current amounts owed by group member comp. | 6 635.41 | 7 670.06 | 6 439.02 | 6 613.24 | 9 220.98 |
| Current other receivables | 251.84 | 319.92 | 177.04 | 230.15 | 527.46 |
| Short term receivables total | 7 897.89 | 8 497.74 | 8 045.60 | 10 854.24 | 15 438.35 |
| Other current investments | 4.86 | 4.66 | 6.74 | 9.03 | 9.68 |
| Cash and bank deposits | 19.56 | 19.22 | 19.38 | 7.06 | 1 342.52 |
| Cash and cash equivalents | 24.42 | 23.88 | 26.12 | 16.08 | 1 352.20 |
| Balance sheet total (assets) | 22 297.25 | 22 678.88 | 22 513.28 | 24 797.88 | 33 657.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 830.00 | 830.00 | 830.00 | 830.00 | 830.00 |
| Retained earnings | 9 874.76 | 10 366.90 | 9 947.45 | 8 985.72 | 10 248.81 |
| Profit of the financial year | 492.14 | - 419.45 | - 961.73 | 1 263.09 | 3 241.73 |
| Shareholders equity total | 11 196.90 | 10 777.45 | 9 815.72 | 11 078.81 | 14 320.54 |
| Provisions | 731.11 | 617.57 | 357.50 | 719.05 | 1 186.03 |
| Non-current loans from credit institutions | 1 576.72 | 1 277.59 | 965.57 | 666.00 | 386.21 |
| Non-current leasing loans | 453.47 | 321.38 | 188.10 | ||
| Non-current liabilities total | 2 030.19 | 1 598.97 | 1 153.67 | 666.00 | 386.21 |
| Current loans from credit institutions | 4 101.64 | 4 080.63 | 5 296.85 | 3 401.55 | 1 757.79 |
| Advances received | 1 172.46 | 1 506.17 | 1 605.69 | 5 280.92 | 10 909.23 |
| Current trade creditors | 1 350.34 | 1 500.50 | 2 299.89 | 1 714.60 | 2 934.47 |
| Other non-interest bearing current liabilities | 1 714.61 | 2 597.59 | 1 983.96 | 1 936.95 | 2 163.67 |
| Current liabilities total | 8 339.05 | 9 684.89 | 11 186.39 | 12 334.03 | 17 765.17 |
| Balance sheet total (liabilities) | 22 297.25 | 22 678.88 | 22 513.28 | 24 797.88 | 33 657.95 |
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.