MASKINFABRIKKEN KUNI A/S — Credit Rating and Financial Key Figures
CVR number: 10012201
Holmbladsvej 2, 8600 Silkeborg
tel: 86823944
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 917.88 | 7 452.36 | 6 794.23 | 6 014.26 | 6 178.22 |
| Employee benefit expenses | -6 043.63 | -6 442.15 | -5 447.71 | -5 622.35 | -5 903.68 |
| Total depreciation | - 357.25 | - 267.77 | - 266.48 | - 352.98 | - 316.88 |
| EBIT | 1 516.99 | 742.44 | 1 080.04 | 38.92 | -42.34 |
| Other financial income | 0.10 | 2.49 | 4.20 | 23.78 | 3.44 |
| Other financial expenses | -80.20 | -25.68 | -5.98 | -1.27 | -8.00 |
| Pre-tax profit | 1 436.89 | 719.25 | 1 078.26 | 61.43 | -46.91 |
| Income taxes | - 289.98 | - 171.25 | - 240.30 | -14.37 | 8.47 |
| Net earnings | 1 146.91 | 548.00 | 837.96 | 47.06 | -38.44 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 879.58 | 766.41 | 653.24 | ||
| Machinery and equipment | 990.42 | 722.65 | 481.95 | 309.66 | 387.96 |
| Tangible assets total | 990.42 | 722.65 | 1 361.53 | 1 076.07 | 1 041.20 |
| Investments total | 141.25 | 141.25 | 141.25 | 141.25 | 141.25 |
| Non-current loans receivable | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Long term receivables total | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 |
| Raw materials and consumables | 1 679.94 | 1 559.35 | 1 104.61 | 1 025.37 | 1 187.78 |
| Inventories total | 1 679.94 | 1 559.35 | 1 104.61 | 1 025.37 | 1 187.78 |
| Current trade debtors | 1 912.61 | 1 682.22 | 2 136.01 | 2 029.31 | 1 792.49 |
| Current amounts owed by group member comp. | 71.65 | ||||
| Prepayments and accrued income | 523.05 | 399.99 | 453.66 | 427.07 | 369.26 |
| Current other receivables | 1 538.72 | 730.27 | 848.00 | 307.60 | 378.06 |
| Current deferred tax assets | 74.47 | ||||
| Short term receivables total | 3 974.38 | 2 812.49 | 3 437.66 | 2 835.63 | 2 614.28 |
| Cash and bank deposits | 3 170.40 | 1 743.81 | 753.88 | 1 297.66 | 135.39 |
| Cash and cash equivalents | 3 170.40 | 1 743.81 | 753.88 | 1 297.66 | 135.39 |
| Balance sheet total (assets) | 9 962.39 | 6 985.55 | 6 804.94 | 6 381.98 | 5 125.90 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 2 343.40 | 2 343.40 | 2 343.40 | 2 343.40 | 2 343.40 |
| Shares repurchased | 1 500.00 | 750.00 | 1 000.00 | 500.00 | 500.00 |
| Retained earnings | 541.72 | 938.63 | 486.63 | 824.59 | 371.65 |
| Profit of the financial year | 1 146.91 | 548.00 | 837.96 | 47.06 | -38.44 |
| Shareholders equity total | 5 532.03 | 4 580.03 | 4 667.99 | 3 715.05 | 3 176.61 |
| Provisions | 190.00 | 122.00 | 165.00 | 71.00 | 49.00 |
| Non-current other liabilities | 417.66 | ||||
| Non-current liabilities total | 417.66 | ||||
| Current loans from credit institutions | 40.36 | 6.86 | 396.38 | 2.72 | 2.36 |
| Advances received | 995.77 | 50.59 | 561.29 | ||
| Current trade creditors | 1 060.52 | 882.16 | 525.52 | 652.58 | 502.29 |
| Current owed to group member | 6.16 | 22.38 | 2.05 | 444.96 | |
| Short-term deferred tax liabilities | 15.98 | 239.25 | 129.30 | 20.37 | |
| Other non-interest bearing current liabilities | 1 685.97 | 1 073.95 | 918.70 | 1 190.77 | 806.52 |
| Accruals and deferred income | 17.94 | 8.33 | 168.19 | 144.16 | |
| Current liabilities total | 3 822.70 | 2 283.52 | 1 971.95 | 2 595.93 | 1 900.29 |
| Balance sheet total (liabilities) | 9 962.39 | 6 985.55 | 6 804.94 | 6 381.98 | 5 125.90 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.