MAJLUND SMEDE- OG MASKINFABRIK ApS — Credit Rating and Financial Key Figures
CVR number: 80884419
Høegh Guldbergs Gade 40, 8700 Horsens
tel: 75621575
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 025.62 | 3 816.30 | 3 601.14 | 4 331.16 | 5 156.90 |
| Employee benefit expenses | -3 714.14 | -3 581.33 | -3 416.19 | -3 600.01 | -4 136.67 |
| Total depreciation | -52.75 | -59.67 | -37.00 | -29.55 | -36.70 |
| EBIT | 1 258.74 | 175.30 | 147.95 | 701.60 | 983.52 |
| Other financial expenses | -53.93 | -48.42 | -39.51 | -26.28 | -58.45 |
| Pre-tax profit | 1 204.81 | 126.88 | 108.44 | 675.31 | 925.07 |
| Income taxes | - 267.81 | -29.97 | -26.69 | - 150.82 | - 206.84 |
| Net earnings | 937.00 | 96.91 | 81.75 | 524.50 | 718.23 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 929.28 | 2 929.28 | 2 952.00 | 2 952.00 | 2 952.00 |
| Buildings | 144.30 | 124.35 | 88.62 | 59.07 | 58.11 |
| Machinery and equipment | 6.40 | 1.28 | |||
| Tangible assets total | 3 079.97 | 3 054.91 | 3 040.62 | 3 011.07 | 3 010.11 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 247.74 | 441.30 | 226.81 | 264.26 | 412.00 |
| Raw materials and consumables | 377.20 | 396.62 | 380.28 | 365.15 | 463.84 |
| Inventories total | 624.93 | 837.92 | 607.09 | 629.41 | 875.84 |
| Current trade debtors | 1 117.33 | 846.00 | 1 344.45 | 1 030.10 | 1 528.77 |
| Current amounts owed by group member comp. | 2.08 | ||||
| Prepayments and accrued income | 68.61 | 57.37 | 104.04 | 89.89 | 158.12 |
| Current other receivables | 266.64 | 21.49 | 40.04 | 37.40 | |
| Short term receivables total | 1 452.58 | 903.37 | 1 469.97 | 1 162.11 | 1 724.29 |
| Cash and bank deposits | 1 104.65 | 90.47 | 1.05 | 771.29 | 895.36 |
| Cash and cash equivalents | 1 104.65 | 90.47 | 1.05 | 771.29 | 895.36 |
| Balance sheet total (assets) | 6 262.13 | 4 886.65 | 5 118.74 | 5 573.87 | 6 505.60 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 806.31 | 806.31 | 824.03 | 824.03 | 824.03 |
| Shares repurchased | 150.00 | 60.00 | 40.00 | 125.00 | 135.00 |
| Retained earnings | 574.26 | 1 451.26 | 1 508.17 | 1 464.92 | 1 854.41 |
| Profit of the financial year | 937.00 | 96.91 | 81.75 | 524.50 | 718.23 |
| Shareholders equity total | 2 667.57 | 2 614.48 | 2 653.95 | 3 138.45 | 3 731.67 |
| Provisions | 573.13 | 573.56 | 584.59 | 584.88 | 583.95 |
| Non-current loans from credit institutions | 715.21 | 574.16 | 428.04 | 276.66 | 275.19 |
| Non-current liabilities total | 715.21 | 574.16 | 428.04 | 276.66 | 275.19 |
| Current loans from credit institutions | 136.15 | 141.05 | 484.31 | 151.38 | 36.68 |
| Advances received | 135.59 | ||||
| Current trade creditors | 445.47 | 326.42 | 278.05 | 310.94 | 441.44 |
| Current owed to participating | 257.07 | ||||
| Current owed to group member | 0.64 | 39.11 | 26.14 | 138.26 | |
| Short-term deferred tax liabilities | 201.30 | 29.55 | 20.66 | 150.52 | 207.77 |
| Other non-interest bearing current liabilities | 1 265.58 | 588.33 | 643.01 | 825.46 | 1 090.63 |
| Current liabilities total | 2 306.21 | 1 124.45 | 1 452.17 | 1 573.89 | 1 914.78 |
| Balance sheet total (liabilities) | 6 262.13 | 4 886.65 | 5 118.74 | 5 573.87 | 6 505.60 |
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.