M-B Lak A/S
CVR number: 37271497
Smedevænget 8, 5560 Aarup
kontakt@mb-lak.dk
tel: 60705681
https://mb-lak.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 127.26 | 6 058.43 | 5 447.21 | 8 372.42 | 7 571.02 |
| Employee benefit expenses | -1 998.46 | -2 528.66 | -2 717.53 | -5 043.87 | -4 300.15 |
| Other operating expenses | - 103.91 | -15.78 | -93.23 | ||
| Total depreciation | - 187.35 | - 199.68 | - 306.35 | - 256.33 | - 550.28 |
| EBIT | 941.46 | 3 226.17 | 2 423.34 | 3 056.44 | 2 627.36 |
| Other financial income | 2.18 | 3.38 | 13.56 | 31.87 | |
| Other financial expenses | -55.58 | -17.77 | -32.76 | - 104.95 | - 154.59 |
| Pre-tax profit | 888.06 | 3 208.40 | 2 393.95 | 2 965.04 | 2 504.64 |
| Income taxes | - 198.69 | - 714.90 | - 536.99 | - 554.15 | - 554.09 |
| Net earnings | 689.38 | 2 493.50 | 1 856.96 | 2 410.89 | 1 950.55 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 697.38 | 1 748.32 | 1 892.04 | 2 018.98 | 2 917.81 |
| Machinery and equipment | 622.76 | 1 299.73 | 1 208.34 | 3 795.80 | 3 781.28 |
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 2 320.14 | 3 048.05 | 3 100.37 | 5 814.79 | 6 699.09 |
| Other receivables | 118.21 | 51.21 | 51.21 | 51.21 | 51.21 |
| Investments total | 118.21 | 51.21 | 51.21 | 51.21 | 51.21 |
| Long term receivables total | |||||
| Raw materials and consumables | 179.36 | 261.21 | 391.32 | 621.43 | 544.43 |
| Advance payments | 270.00 | ||||
| Inventories total | 179.36 | 261.21 | 661.32 | 621.43 | 544.43 |
| Current trade debtors | 310.47 | 4 115.50 | 119.53 | 520.76 | 1 665.78 |
| Current amounts owed by group member comp. | 1 873.14 | 226.32 | 146.07 | ||
| Prepayments and accrued income | 29.29 | 142.69 | 164.90 | 122.83 | 93.85 |
| Current other receivables | 1.85 | 296.82 | 23.92 | 180.89 | |
| Current deferred tax assets | 68.66 | ||||
| Short term receivables total | 341.61 | 4 623.68 | 2 181.49 | 1 050.80 | 1 905.71 |
| Cash and bank deposits | 828.20 | 1 447.83 | 1 268.78 | 1 133.40 | 1 462.81 |
| Cash and cash equivalents | 828.20 | 1 447.83 | 1 268.78 | 1 133.40 | 1 462.81 |
| Balance sheet total (assets) | 3 787.53 | 9 431.98 | 7 263.17 | 8 671.63 | 10 663.25 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 1 600.00 | 1 000.00 | 3 500.00 | ||
| Retained earnings | 803.59 | - 161.03 | 1 982.48 | -10.56 | -1 099.67 |
| Profit of the financial year | 689.38 | 2 493.50 | 1 856.96 | 2 410.89 | 1 950.55 |
| Shareholders equity total | 1 542.97 | 3 982.48 | 4 239.44 | 3 800.33 | 4 750.88 |
| Provisions | 39.08 | 99.64 | 96.34 | 178.80 | 271.80 |
| Non-current loans from credit institutions | 1 318.98 | 1 244.57 | 1 169.47 | 1 110.90 | 1 034.25 |
| Non-current accruals and deferred income | 1 433.85 | ||||
| Non-current other liabilities | -1 433.85 | ||||
| Non-current liabilities total | 1 318.98 | 1 244.57 | 1 169.47 | 1 110.90 | 1 034.25 |
| Current loans from credit institutions | 74.32 | 74.41 | 75.10 | 2 752.80 | 2 484.96 |
| Current trade creditors | 213.77 | 139.99 | 511.79 | 231.31 | 696.86 |
| Current owed to participating | 64.60 | 115.61 | 14.47 | 27.39 | 26.89 |
| Current owed to group member | 281.86 | ||||
| Short-term deferred tax liabilities | 104.16 | 540.29 | 471.69 | 461.09 | |
| Other non-interest bearing current liabilities | 429.64 | 3 775.28 | 616.26 | 98.42 | 654.65 |
| Current liabilities total | 886.50 | 4 105.29 | 1 757.92 | 3 581.61 | 4 606.32 |
| Balance sheet total (liabilities) | 3 787.53 | 9 431.98 | 7 263.17 | 8 671.63 | 10 663.25 |
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.