JPG Grafisk ApS
CVR number: 32287603
Ll. Sct. Hans Gade 20, 8800 Viborg
jeppe@jpg.dk
tel: 22313231
www.jpg.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 332.61 | 259.45 | 249.05 | 239.30 | 346.62 |
| Employee benefit expenses | - 430.38 | - 252.60 | - 262.06 | - 263.31 | - 344.36 |
| Total depreciation | -13.25 | -18.22 | |||
| EBIT | - 111.01 | -11.36 | -13.01 | -24.01 | 2.26 |
| Other financial income | 1.39 | ||||
| Other financial expenses | -4.49 | -6.58 | -6.45 | -4.50 | -4.71 |
| Pre-tax profit | - 114.11 | -17.94 | -19.46 | -28.51 | -2.45 |
| Income taxes | 21.00 | -55.00 | 5.13 | 39.05 | |
| Net earnings | -93.11 | -72.94 | -19.46 | -23.38 | 36.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 18.22 | ||||
| Tangible assets total | 18.22 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 21.19 | 91.69 | 48.72 | 27.96 | 46.74 |
| Current other receivables | 55.00 | ||||
| Current deferred tax assets | 5.13 | 44.18 | |||
| Short term receivables total | 76.19 | 91.69 | 48.72 | 33.09 | 90.92 |
| Balance sheet total (assets) | 94.41 | 91.69 | 48.72 | 33.09 | 90.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -34.95 | - 128.06 | - 201.00 | - 176.05 | - 199.43 |
| Profit of the financial year | -93.11 | -72.94 | -19.46 | -23.38 | 36.60 |
| Shareholders equity total | -78.06 | - 151.00 | - 170.46 | - 149.43 | - 112.83 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 60.10 | 113.58 | 74.13 | 42.76 | 47.93 |
| Current trade creditors | 0.84 | ||||
| Current owed to participating | 43.50 | 21.00 | 20.25 | 77.23 | 56.73 |
| Other non-interest bearing current liabilities | 68.03 | 108.12 | 124.80 | 62.53 | 99.08 |
| Current liabilities total | 172.48 | 242.69 | 219.18 | 182.53 | 203.75 |
| Balance sheet total (liabilities) | 94.41 | 91.69 | 48.72 | 33.09 | 90.92 |
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.