REVISIONSFIRMAET KIM JACOBSEN ApS
CVR number: 36065346
Fåborgvej 113, 5762 Vester Skerninge
www.arne-jacobsen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 227.33 | 2 418.82 | 2 892.21 | 3 311.98 | 3 405.57 |
| Employee benefit expenses | -1 231.96 | -1 461.83 | -1 973.20 | -2 400.32 | -2 538.90 |
| Total depreciation | - 144.88 | - 126.53 | - 133.84 | - 127.95 | -16.20 |
| EBIT | 850.49 | 830.46 | 785.17 | 783.71 | 850.47 |
| Other financial income | 40.61 | 17.38 | 23.53 | 28.85 | 42.92 |
| Other financial expenses | -7.61 | -6.56 | -6.97 | -3.81 | -6.60 |
| Pre-tax profit | 883.50 | 841.28 | 801.73 | 808.75 | 886.79 |
| Income taxes | - 194.37 | - 185.10 | - 176.38 | - 177.98 | - 195.30 |
| Net earnings | 689.13 | 656.18 | 625.35 | 630.77 | 691.49 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 301.03 | 225.69 | 178.20 | 50.26 | 34.06 |
| Tangible assets total | 301.03 | 225.69 | 178.20 | 50.26 | 34.06 |
| Other receivables | 40.50 | 55.50 | 55.50 | 55.50 | 55.50 |
| Investments total | 40.50 | 55.50 | 55.50 | 55.50 | 55.50 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 19.50 | 13.48 | 73.18 | 58.21 | 211.05 |
| Prepayments and accrued income | 7.52 | 20.20 | 28.57 | 4.34 | 4.89 |
| Current other receivables | 1 071.61 | 1 241.93 | 1 007.19 | 1 367.07 | |
| Current deferred tax assets | 29.79 | 11.33 | 5.68 | 26.40 | 20.26 |
| Short term receivables total | 1 128.42 | 1 286.93 | 1 114.62 | 1 456.01 | 236.20 |
| Cash and bank deposits | 40.96 | 399.54 | 9.78 | 4.00 | 656.12 |
| Cash and cash equivalents | 40.96 | 399.54 | 9.78 | 4.00 | 656.12 |
| Balance sheet total (assets) | 1 510.91 | 1 967.66 | 1 358.10 | 1 565.77 | 981.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 700.00 | 665.00 | 625.00 | 625.00 | 40.00 |
| Retained earnings | - 678.13 | - 654.01 | - 622.82 | - 622.48 | - 681.71 |
| Profit of the financial year | 689.13 | 656.18 | 625.35 | 630.77 | 691.49 |
| Shareholders equity total | 835.99 | 792.18 | 752.52 | 758.29 | 174.78 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 0.21 | 233.80 | |||
| Current trade creditors | 45.10 | 5.64 | 52.86 | 0.81 | |
| Short-term deferred tax liabilities | 49.16 | ||||
| Other non-interest bearing current liabilities | 629.61 | 1 169.84 | 552.72 | 572.87 | 757.94 |
| Current liabilities total | 674.92 | 1 175.48 | 605.58 | 807.48 | 807.11 |
| Balance sheet total (liabilities) | 1 510.91 | 1 967.66 | 1 358.10 | 1 565.77 | 981.89 |
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.