JS Ejendomme ApS — Credit Rating and Financial Key Figures
CVR number: 39467518
Kongstedparken 24, 4200 Slagelse
huset@moelle-huset.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 288.67 | 270.62 | 254.55 | 281.39 | 304.59 |
| Total depreciation | -43.79 | -46.34 | -46.85 | -46.85 | -46.85 |
| EBIT | 244.88 | 224.28 | 207.70 | 234.54 | 257.73 |
| Other financial expenses | -60.58 | -54.20 | -50.46 | -47.70 | -90.22 |
| Pre-tax profit | 184.30 | 170.08 | 157.24 | 186.84 | 167.51 |
| Income taxes | -31.15 | -28.13 | -49.29 | -41.21 | -37.02 |
| Net earnings | 153.15 | 141.95 | 107.95 | 145.62 | 130.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 845.82 | 2 860.81 | 2 813.95 | 2 767.10 | 2 720.25 |
| Tangible assets total | 2 845.82 | 2 860.81 | 2 813.95 | 2 767.10 | 2 720.25 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 219.78 | 180.56 | 206.89 | 264.27 | 352.04 |
| Cash and cash equivalents | 219.78 | 180.56 | 206.89 | 264.27 | 352.04 |
| Balance sheet total (assets) | 3 065.60 | 3 041.37 | 3 020.85 | 3 031.37 | 3 072.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 71.79 | 224.94 | 366.89 | 474.83 | 620.46 |
| Profit of the financial year | 153.15 | 141.95 | 107.95 | 145.62 | 130.49 |
| Shareholders equity total | 274.94 | 416.89 | 524.83 | 670.46 | 800.95 |
| Provisions | 24.01 | 33.51 | 43.01 | ||
| Non-current loans from credit institutions | 1 894.77 | 1 816.73 | 1 738.54 | 1 660.32 | 1 619.98 |
| Non-current liabilities total | 1 894.77 | 1 816.73 | 1 738.54 | 1 660.32 | 1 619.98 |
| Current loans from credit institutions | 78.56 | 78.71 | 78.87 | 78.90 | 57.87 |
| Current trade creditors | 18.50 | 18.50 | 18.50 | 18.50 | 32.51 |
| Short-term deferred tax liabilities | 59.61 | 16.37 | 11.69 | 17.69 | 32.15 |
| Other non-interest bearing current liabilities | 739.22 | 694.17 | 624.40 | 552.00 | 485.83 |
| Current liabilities total | 895.89 | 807.75 | 733.47 | 667.08 | 608.35 |
| Balance sheet total (liabilities) | 3 065.60 | 3 041.37 | 3 020.85 | 3 031.37 | 3 072.29 |
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.