Egtved Maskinforretning A/SActive
Key figures
2.672.162 kr.-34,5%
Gross profit 2025
-6,7%
Average annual change 2017–2025
Key ratios
2025-1.073.905 kr.
EBITDA
30,7%
Equity ratio
3,9×
Current ratio
-25,3%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2025
Proposed dividend for the financial year 620.000 kr.
History
2025620.000 kr.
2024620.000 kr.
2023620.000 kr.
2022620.000 kr.
2021620.000 kr.
2020620.000 kr.
2019620.000 kr.
2018620.000 kr.
2017206.000 kr.
Proposed dividend for the financial year from the annual report's profit allocation (normally paid the following year after the annual general meeting).
Corporate tax
income year 20242024Taxable income -204.317 kr.0 kr.
2023Taxable income -793.520 kr.0 kr.
2022Taxable income 692.496 kr.152.328 kr.
2021Taxable income 3.312.933 kr.728.838 kr.
2020Taxable income 56.323 kr.12.386 kr.
2019Taxable income 384.262 kr.84.524 kr.
Corporate tax →
Source: the Danish Tax Agency's public company tax lists. Calculated tax for the income year; may be lower than 22% of income, e.g. when tax is paid abroad. sktst.dk
Financial statements2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 74.360 | 93.506 | 26.904 | 391.025 | 593.534 | 22.417 | 11.793 | 74.456 | 576.059 |
| Total current assets | 9.309.528 | 9.224.396 | 10.282.858 | 10.956.959 | 11.704.617 | 11.108.188 | 11.316.428 | 10.635.363 | 10.617.298 |
| Total non-current assets | 2.053.441 | 1.899.059 | 1.901.757 | 2.384.802 | 2.517.257 | 2.426.911 | 3.003.008 | 2.834.129 | 3.672.364 |
| Total assets | 11.362.969 | 11.123.455 | 12.184.615 | 13.341.761 | 14.221.874 | 13.535.099 | 14.319.436 | 13.469.492 | 14.289.662 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 4.186.325 | 3.927.569 | 4.863.195 | 5.829.570 | 4.776.204 | 3.832.258 | 3.745.492 | 3.293.063 | 2.711.508 |
| Non-current liabilities | 343.661 | 503.879 | 925.185 | 1.581.344 | 1.743.869 | 2.334.134 | 4.095.809 | 4.678.076 | 7.121.392 |
| Total liabilities | 4.529.986 | 4.431.448 | 5.788.380 | 7.410.914 | 6.520.073 | 6.166.392 | 7.841.301 | 7.971.139 | 9.832.900 |
| Share capital | 200.000 | 400.000 | 400.000 | 400.000 | 400.000 | 400.000 | 400.000 | 400.000 | 400.000 |
| Retained earnings of previous periods | 5.031.214 | 4.167.258 | 3.866.041 | 3.376.007 | 5.480.092 | 5.272.304 | 4.509.874 | 3.681.901 | 2.025.168 |
| Profit for the year | 307.855 | -43.956 | 318.783 | 129.967 | 2.433.457 | 339.554 | -215.086 | -280.630 | -1.109.391 |
| Total equity | 6.585.179 | 6.335.223 | 6.034.006 | 5.543.972 | 7.357.429 | 7.076.984 | 6.241.897 | 5.341.267 | 4.391.877 |
| Income statement | |||||||||
| Gross profit | 4.654.560 | 4.257.166 | 4.497.870 | 4.281.902 | 7.183.021 | 4.611.481 | 3.752.798 | 4.082.448 | 2.672.162 |
| Operating profit | 442.597 | 206.399 | 465.538 | 235.710 | 3.195.005 | 497.222 | -141.470 | -240.380 | -1.275.569 |
| EBITDA | 602.037 | 360.781 | 589.460 | 358.015 | 3.366.100 | 672.568 | 64.735 | -17.918 | -1.073.905 |
| Profit before income tax | 402.952 | 155.420 | 408.747 | 167.117 | 3.119.737 | 453.183 | -274.031 | -359.782 | -1.421.592 |
| Profit for the reporting year | 307.855 | -43.956 | 318.783 | 129.967 | 2.433.457 | 339.554 | -215.086 | -280.630 | -1.109.391 |
| Labour costs | 4.052.523 | 3.896.385 | 3.908.410 | 3.923.887 | 3.816.921 | 3.938.913 | 3.688.063 | 4.100.366 | 3.746.067 |
| Depreciation of non-current assets | 159.440 | 154.382 | 123.922 | 122.305 | 171.095 | 175.346 | 206.205 | 222.462 | 201.664 |
| Other indicators | |||||||||
| Employees | 13 | 12 | 12 | 12 | 12 | 12 | 11 | 11 | 10 |
| Dividends | 206.000 | 620.000 | 620.000 | 620.000 | 620.000 | 620.000 | 620.000 | 620.000 | 620.000 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.