MASKINVÆRKSTEDET ApS — Credit Rating and Financial Key Figures
CVR number: 21403008
Piitarsuup Aqq 1, 3953 Qeqertarsuaq
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 906.30 | 6 821.35 | 6 663.64 | 7 385.18 | 3 570.62 |
| Employee benefit expenses | -5 571.09 | -5 017.00 | -5 292.74 | -4 530.40 | -2 604.34 |
| Other operating expenses | -73.45 | ||||
| Total depreciation | - 346.91 | - 473.83 | - 534.45 | - 474.32 | - 398.25 |
| EBIT | 988.30 | 1 257.07 | 836.45 | 2 380.45 | 568.03 |
| Other financial income | 7.41 | 31.99 | 166.80 | 131.41 | 720.12 |
| Other financial expenses | -72.73 | - 317.52 | - 148.28 | - 176.25 | - 154.46 |
| Pre-tax profit | 922.97 | 971.54 | 854.97 | 2 335.61 | 1 133.69 |
| Income taxes | - 148.47 | - 260.27 | - 187.15 | - 587.05 | - 285.76 |
| Net earnings | 774.50 | 711.28 | 667.82 | 1 748.56 | 847.92 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 000.29 | 6 961.30 | 6 137.61 | 8 252.31 | 7 500.64 |
| Machinery and equipment | 449.78 | 1 217.20 | 714.00 | 496.45 | 441.34 |
| Other tangible assets | 0.00 | -0.00 | |||
| Tangible assets total | 5 450.06 | 8 178.49 | 6 851.61 | 8 748.76 | 7 941.98 |
| Investments total | -0.00 | 0.00 | -0.00 | ||
| Long term receivables total | |||||
| Finished products/goods | 885.48 | 912.14 | 1 108.67 | 1 179.01 | |
| Inventories total | 885.48 | 912.14 | 1 108.67 | 1 179.01 | |
| Current trade debtors | 2 995.85 | 3 140.79 | 2 368.04 | 2 084.60 | 722.66 |
| Prepayments and accrued income | 141.71 | 180.21 | 33.17 | 67.75 | 87.75 |
| Current other receivables | 372.00 | 1 443.53 | 2 029.52 | 1 919.82 | 2 005.41 |
| Short term receivables total | 3 509.56 | 4 764.52 | 4 430.74 | 4 072.16 | 2 815.82 |
| Cash and bank deposits | 5 784.87 | 2 785.89 | 4 600.37 | 7 462.87 | 7 771.86 |
| Cash and cash equivalents | 5 784.87 | 2 785.89 | 4 600.37 | 7 462.87 | 7 771.86 |
| Balance sheet total (assets) | 15 629.97 | 16 641.05 | 16 991.38 | 21 462.81 | 18 529.66 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 8 664.71 | 9 439.21 | 10 150.49 | 10 818.31 | 12 566.87 |
| Profit of the financial year | 774.50 | 711.28 | 667.82 | 1 748.56 | 847.92 |
| Shareholders equity total | 9 564.21 | 10 275.49 | 10 943.31 | 12 691.86 | 13 539.79 |
| Provisions | 743.56 | 722.32 | 787.88 | 1 374.93 | 1 660.69 |
| Non-current loans from credit institutions | 3 150.80 | 3 874.01 | 3 693.40 | 5 272.07 | 2 729.39 |
| Non-current other liabilities | -0.00 | -0.00 | |||
| Non-current liabilities total | 3 150.80 | 3 874.01 | 3 693.40 | 5 272.07 | 2 729.39 |
| Current loans from credit institutions | 94.05 | 171.29 | 177.28 | 227.59 | 12.97 |
| Advances received | 122.41 | ||||
| Current trade creditors | 925.10 | 359.49 | 309.23 | 922.43 | 292.88 |
| Current owed to participating | 11.83 | 120.30 | 166.88 | 113.54 | 27.90 |
| Short-term deferred tax liabilities | 209.95 | 281.50 | 116.31 | ||
| Other non-interest bearing current liabilities | 808.06 | 836.64 | 797.08 | 860.37 | 266.04 |
| Current liabilities total | 2 171.40 | 1 769.23 | 1 566.79 | 2 123.93 | 599.79 |
| Balance sheet total (liabilities) | 15 629.97 | 16 641.05 | 16 991.38 | 21 462.81 | 18 529.66 |
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.