MALLE SKROT ApS — Credit Rating and Financial Key Figures
CVR number: 33585578
Overby Mallevej 9, Horne 6800 Varde
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 202.28 | 478.26 | 311.62 | 208.98 | 48.83 |
| Employee benefit expenses | - 160.57 | - 177.43 | - 168.49 | - 175.61 | - 183.94 |
| Total depreciation | -7.50 | -6.00 | -20.97 | -17.96 | -25.29 |
| EBIT | 34.20 | 294.83 | 122.16 | 15.41 | - 160.41 |
| Other financial income | 2.15 | 2.42 | |||
| Other financial expenses | -1.12 | -1.16 | -4.57 | -7.73 | -9.77 |
| Pre-tax profit | 35.24 | 296.08 | 117.59 | 7.67 | - 170.17 |
| Income taxes | -10.82 | -66.82 | -28.41 | -2.29 | 28.28 |
| Net earnings | 24.42 | 229.26 | 89.17 | 5.39 | - 141.90 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 12.00 | 6.00 | 74.83 | 93.52 | 68.23 |
| Tangible assets total | 12.00 | 6.00 | 74.83 | 93.52 | 68.23 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 8.25 | 9.37 | 10.22 | 14.45 | 21.33 |
| Inventories total | 8.25 | 9.37 | 10.22 | 14.45 | 21.33 |
| Current trade debtors | 19.43 | 0.84 | |||
| Current amounts owed by group member comp. | 73.82 | 76.04 | |||
| Current other receivables | 56.51 | 64.59 | 165.19 | 96.87 | 147.89 |
| Current deferred tax assets | 11.42 | 1.71 | 35.99 | ||
| Short term receivables total | 161.19 | 140.63 | 166.03 | 98.58 | 183.88 |
| Cash and bank deposits | 50.97 | 364.67 | 242.24 | 270.31 | 35.78 |
| Cash and cash equivalents | 50.97 | 364.67 | 242.24 | 270.31 | 35.78 |
| Balance sheet total (assets) | 232.40 | 520.67 | 493.32 | 476.87 | 309.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 142.86 | 142.86 | 142.86 | 142.86 | 142.86 |
| Shares repurchased | 200.00 | 100.00 | |||
| Retained earnings | -21.73 | - 197.31 | -68.05 | 21.12 | 26.51 |
| Profit of the financial year | 24.42 | 229.26 | 89.17 | 5.39 | - 141.90 |
| Shareholders equity total | 145.55 | 374.81 | 263.98 | 169.37 | 27.47 |
| Non-current liabilities total | |||||
| Current trade creditors | 12.15 | 12.84 | 13.83 | 11.25 | 12.79 |
| Current owed to group member | 127.17 | 233.73 | 243.08 | ||
| Short-term deferred tax liabilities | 55.40 | 28.41 | |||
| Other non-interest bearing current liabilities | 74.71 | 77.63 | 59.93 | 62.52 | 25.89 |
| Current liabilities total | 86.86 | 145.86 | 229.34 | 307.50 | 281.75 |
| Balance sheet total (liabilities) | 232.40 | 520.67 | 493.32 | 476.87 | 309.22 |
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.