JABO Ejendomme A/S
CVR number: 26750199
Marselis Tværvej 4, 8000 Aarhus C
info@jaboejendomme.dk
tel: 28404437
www.jaboejendomme.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 216.00 | 8 181.00 | 13 066.00 | 10 658.00 | 4 328.00 |
| Employee benefit expenses | -10 305.00 | -10 837.00 | -12 908.00 | -14 405.00 | -8 203.00 |
| Other operating expenses | -25.00 | -16 732.00 | |||
| Total depreciation | - 364.00 | - 349.00 | - 203.00 | - 207.00 | - 113.00 |
| EBIT | -2 453.00 | -3 030.00 | -45.00 | -3 954.00 | -20 720.00 |
| Other financial income | 1 400.00 | 1 273.00 | 1 383.00 | 1 314.00 | 575.00 |
| Other financial expenses | -23 450.00 | -28 570.00 | -30 269.00 | -31 236.00 | -6 327.00 |
| Net income from associates (fin.) | -11 376.00 | -7 089.00 | -12 762.00 | 195 248.00 | 25 217.00 |
| Pre-tax profit | -35 879.00 | -37 416.00 | -41 693.00 | 161 372.00 | -1 255.00 |
| Income taxes | 55.00 | 11 262.00 | 759.00 | 3 451.00 | - 202.00 |
| Net earnings | -35 824.00 | -26 154.00 | -40 934.00 | 164 823.00 | -1 457.00 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 138.00 | 715.00 | 910.00 | 1 139.00 | 443.00 |
| Tangible assets total | 1 138.00 | 715.00 | 910.00 | 1 139.00 | 443.00 |
| Holdings in group member companies | 364 005.00 | 331 404.00 | 314 124.00 | 479 122.00 | 112 528.00 |
| Investments total | 364 005.00 | 331 404.00 | 314 124.00 | 479 122.00 | 112 528.00 |
| Long term receivables total | |||||
| Finished products/goods | 86.00 | 69.00 | 84.00 | 60.00 | 34.00 |
| Inventories total | 86.00 | 69.00 | 84.00 | 60.00 | 34.00 |
| Current trade debtors | 23.00 | 5.00 | 8.00 | 41.00 | 60.00 |
| Current amounts owed by group member comp. | 29 433.00 | 30 019.00 | 41 885.00 | 11 074.00 | 11 256.00 |
| Prepayments and accrued income | 128.00 | 218.00 | 256.00 | 224.00 | 146.00 |
| Current other receivables | 227.00 | 224.00 | 237.00 | 2 496.00 | 2 750.00 |
| Current deferred tax assets | 22.00 | 11 262.00 | 12 008.00 | 15 451.00 | 20.00 |
| Short term receivables total | 29 833.00 | 41 728.00 | 54 394.00 | 29 286.00 | 14 232.00 |
| Cash and bank deposits | 7 993.00 | 12 508.00 | 9 684.00 | 7 782.00 | 24 516.00 |
| Cash and cash equivalents | 7 993.00 | 12 508.00 | 9 684.00 | 7 782.00 | 24 516.00 |
| Balance sheet total (assets) | 403 055.00 | 386 424.00 | 379 196.00 | 517 389.00 | 151 753.00 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 1 022.00 | 1 022.00 | 1 022.00 | 1 022.00 | 1 022.00 |
| Retained earnings | 61 307.00 | 25 483.00 | - 671.00 | -41 605.00 | 121 438.00 |
| Profit of the financial year | -35 824.00 | -26 154.00 | -40 934.00 | 164 823.00 | -1 457.00 |
| Shareholders equity total | 26 505.00 | 351.00 | -40 583.00 | 124 240.00 | 121 003.00 |
| Provisions | 5 974.00 | 9 277.00 | 2 938.00 | ||
| Capital loans | 20 000.00 | 20 000.00 | 20 000.00 | ||
| Non-current leasing loans | 142.00 | 92.00 | 46.00 | ||
| Non-current other liabilities | 342 465.00 | 339 669.00 | |||
| Non-current liabilities total | 362 465.00 | 359 811.00 | 20 092.00 | 46.00 | |
| Short-term capital loans | 20 000.00 | ||||
| Current loans from credit institutions | 73.00 | 41.00 | 69.00 | 67.00 | 23.00 |
| Current trade creditors | 7 609.00 | 7 414.00 | 1 230.00 | 1 593.00 | 213.00 |
| Current owed to group member | 4 462.00 | 4 702.00 | 4 759.00 | 5 565.00 | 6 083.00 |
| Other non-interest bearing current liabilities | 1 941.00 | 14 105.00 | 387 655.00 | 356 601.00 | 21 493.00 |
| Current liabilities total | 14 085.00 | 26 262.00 | 393 713.00 | 383 826.00 | 27 812.00 |
| Balance sheet total (liabilities) | 403 055.00 | 386 424.00 | 379 196.00 | 517 389.00 | 151 753.00 |
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.