JOHN JENSENS MASKINFABRIK A/S
CVR number: 20366575
Industrivænget 16 A, 4622 Havdrup
john@jjmf.dk
tel: 46186803
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 989.45 | 9 324.02 | 7 686.72 | 8 140.91 | 8 397.87 |
| Employee benefit expenses | -7 013.03 | -7 567.63 | -6 178.20 | -6 050.06 | -7 335.36 |
| Other operating expenses | -12.55 | -37.83 | |||
| Total depreciation | - 835.33 | - 878.79 | - 862.07 | - 707.10 | - 261.34 |
| EBIT | - 871.46 | 877.60 | 646.44 | 1 345.92 | 801.17 |
| Other financial income | 0.89 | 3.13 | 81.78 | 33.18 | |
| Other financial expenses | - 198.81 | - 175.96 | - 153.13 | - 178.87 | -31.33 |
| Pre-tax profit | -1 069.38 | 701.64 | 496.44 | 1 248.83 | 803.02 |
| Income taxes | 235.26 | - 154.60 | - 109.38 | - 277.09 | - 429.56 |
| Net earnings | - 834.12 | 547.04 | 387.06 | 971.74 | 373.46 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 384.92 | 353.61 | 313.96 | 274.31 | 5 190.09 |
| Machinery and equipment | 2 310.03 | 1 523.01 | 739.57 | 72.12 | |
| Tangible assets total | 2 694.95 | 1 876.62 | 1 053.53 | 346.43 | 5 190.09 |
| Other receivables | 40.91 | 40.92 | 40.92 | 40.92 | 40.92 |
| Investments total | 40.91 | 40.92 | 40.92 | 40.92 | 40.92 |
| Long term receivables total | |||||
| Finished products/goods | 3 120.29 | 3 601.99 | 2 752.12 | 2 720.94 | 2 425.41 |
| Inventories total | 3 120.29 | 3 601.99 | 2 752.12 | 2 720.94 | 2 425.41 |
| Current trade debtors | 2 310.26 | 2 522.48 | 2 853.43 | 2 413.41 | 2 587.75 |
| Current amounts owed by group member comp. | 41.69 | 3 224.00 | |||
| Prepayments and accrued income | 7.27 | ||||
| Current other receivables | 5.24 | 9.00 | 147.45 | ||
| Current deferred tax assets | 382.62 | 226.01 | 115.09 | 78.87 | |
| Short term receivables total | 2 705.39 | 2 757.49 | 2 968.52 | 2 681.42 | 5 811.75 |
| Other current investments | 4.86 | 4.66 | 7.76 | 9.03 | 9.68 |
| Cash and bank deposits | 229.09 | 1 596.52 | 234.36 | ||
| Cash and cash equivalents | 4.86 | 4.66 | 236.86 | 1 605.55 | 244.04 |
| Balance sheet total (assets) | 8 566.41 | 8 281.67 | 7 051.94 | 7 395.26 | 13 712.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 660.00 | 1 660.00 | 1 660.00 | 1 660.00 | 1 660.00 |
| Asset revaluation reserve | 117.00 | 58.50 | 3 865.23 | ||
| Retained earnings | 1 736.62 | 961.00 | 1 566.55 | 1 953.61 | 4 074.92 |
| Profit of the financial year | - 834.12 | 547.04 | 387.06 | 971.74 | 373.46 |
| Shareholders equity total | 2 679.50 | 3 226.55 | 3 613.61 | 4 585.35 | 9 973.62 |
| Provisions | 1 214.90 | ||||
| Non-current loans from credit institutions | 1 075.33 | 1 079.83 | 380.00 | 190.00 | |
| Non-current liabilities total | 1 075.33 | 1 079.83 | 380.00 | 190.00 | |
| Current loans from credit institutions | 1 785.26 | 731.28 | 499.88 | 190.00 | |
| Current trade creditors | 644.23 | 316.07 | 661.70 | 384.16 | 658.83 |
| Current owed to participating | 102.46 | 106.62 | 110.95 | ||
| Current owed to group member | 1 379.39 | 818.25 | 849.93 | 838.31 | |
| Short-term deferred tax liabilities | 254.92 | 225.98 | |||
| Other non-interest bearing current liabilities | 900.24 | 2 003.08 | 935.88 | 952.52 | 1 638.87 |
| Current liabilities total | 4 811.58 | 3 975.30 | 3 058.33 | 2 619.91 | 2 523.69 |
| Balance sheet total (liabilities) | 8 566.41 | 8 281.67 | 7 051.94 | 7 395.26 | 13 712.20 |
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.