MARES ApS — Credit Rating and Financial Key Figures
CVR number: 14951148
Rugvænget 9, 4200 Slagelse
tel: 58521164
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 19 309.31 | 26 108.06 | 26 808.41 | 22 262.24 | 20 484.75 |
| Employee benefit expenses | -10 054.72 | -11 498.92 | -13 327.80 | -14 005.66 | -15 832.15 |
| Other operating expenses | - 460.00 | ||||
| Total depreciation | - 661.72 | - 673.29 | -1 139.76 | - 648.63 | -1 130.20 |
| EBIT | 8 592.87 | 13 935.84 | 12 340.85 | 7 607.95 | 3 062.40 |
| Other financial income | 436.26 | 611.13 | 4.28 | ||
| Other financial expenses | -5.65 | -78.11 | - 170.15 | - 225.17 | 130.23 |
| Net income from associates (fin.) | 3 486.40 | 13 958.59 | 6 130.39 | 6 291.81 | 352.85 |
| Pre-tax profit | 12 509.88 | 28 427.45 | 18 302.88 | 13 893.78 | 4 034.64 |
| Income taxes | -1 882.15 | -3 080.28 | -2 680.18 | -1 675.60 | - 811.36 |
| Net earnings | 10 627.72 | 25 347.17 | 15 622.70 | 12 218.17 | 3 223.28 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 411.44 | 2 284.03 | 2 338.48 | 2 175.73 | 2 014.26 |
| Buildings | 531.58 | 261.55 | 2 014.19 | ||
| Machinery and equipment | 150.89 | 86.51 | 1 104.58 | 618.69 | 155.41 |
| Other tangible assets | -0.00 | -0.00 | |||
| Tangible assets total | 3 093.91 | 2 632.09 | 3 443.05 | 2 794.42 | 4 183.86 |
| Holdings in group member companies | 782.70 | 1 002.91 | 1 361.28 | 1 291.53 | 855.89 |
| Participating interests | 15 153.42 | 28 492.66 | 23 839.50 | 24 603.15 | 25 406.71 |
| Other non-current investments | -0.00 | ||||
| Investments total | 15 936.13 | 29 495.57 | 25 200.78 | 25 894.67 | 26 262.60 |
| Non-current loans receivable | 0.00 | ||||
| Non-current other receivables | 888.76 | 895.79 | 924.26 | 886.76 | 914.30 |
| Long term receivables total | 888.76 | 895.79 | 924.26 | 886.76 | 914.30 |
| Finished products/goods | 11 754.22 | 10 314.78 | 26 165.17 | 36 420.54 | 23 228.33 |
| Advance payments | 1 186.99 | 10 345.63 | 11 711.14 | 731.90 | 4 240.93 |
| Inventories total | 12 941.21 | 20 660.41 | 37 876.31 | 37 152.44 | 27 469.26 |
| Current trade debtors | 26.44 | 991.35 | 3 281.16 | 61.61 | 1 954.41 |
| Current amounts owed by group member comp. | 408.60 | 72.88 | 1 576.57 | 1 593.76 | 6 456.01 |
| Current owed by particip. interest comp. | 5 000.00 | 5 000.00 | 15 000.00 | 12 500.00 | |
| Prepayments and accrued income | 806.68 | ||||
| Current other receivables | 2 428.68 | 1 399.41 | 4 226.29 | 2 909.02 | 1 272.12 |
| Short term receivables total | 8 670.40 | 2 463.64 | 14 084.01 | 19 564.39 | 22 182.53 |
| Cash and bank deposits | 17 125.80 | 17 855.14 | 644.16 | 6 593.23 | 2 578.33 |
| Cash and cash equivalents | 17 125.80 | 17 855.14 | 644.16 | 6 593.23 | 2 578.33 |
| Balance sheet total (assets) | 58 656.21 | 74 002.64 | 82 172.58 | 92 885.92 | 83 590.88 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 8 000.00 | 10 000.00 | |||
| Other reserves | 5 333.94 | 18 893.39 | 14 686.90 | 15 380.79 | 15 748.72 |
| Retained earnings | 9 874.98 | -3 092.70 | 21 692.38 | 41 580.57 | 53 445.89 |
| Profit of the financial year | 10 627.72 | 25 347.17 | 15 622.70 | 12 218.17 | 3 223.28 |
| Shareholders equity total | 34 836.64 | 52 147.86 | 53 001.98 | 70 179.54 | 73 417.89 |
| Provisions | 214.71 | 230.97 | 244.05 | 183.19 | 109.92 |
| Non-current other liabilities | 365.36 | ||||
| Non-current liabilities total | 365.36 | ||||
| Current loans from credit institutions | 3 202.75 | 1 419.53 | |||
| Advances received | 1 000.00 | 1 521.51 | 1 586.88 | 1 539.13 | 1 653.92 |
| Current trade creditors | 1 656.46 | 185.73 | 356.56 | 208.19 | 246.40 |
| Current owed to participating | 13 794.09 | 9 760.00 | 11 912.88 | ||
| Current owed to group member | 917.11 | 3 990.49 | 1 195.71 | 735.53 | |
| Short-term deferred tax liabilities | 1 855.33 | 3 064.03 | 2 667.11 | 1 736.46 | 884.63 |
| Other non-interest bearing current liabilities | 720.00 | 3 240.40 | 3 754.78 | 17 419.92 | 4 018.28 |
| Accruals and deferred income | 4 213.61 | 2 935.05 | 1 455.11 | 423.78 | 1 104.77 |
| Current liabilities total | 23 239.49 | 21 623.82 | 28 926.56 | 22 523.19 | 10 063.07 |
| Balance sheet total (liabilities) | 58 656.21 | 74 002.65 | 82 172.58 | 92 885.92 | 83 590.88 |
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.