JENS H. PEDERSEN OG SØN. VOGNMANDSFORRETNING ApS
CVR number: 13696403
Baskærvej 31, 6040 Egtved
post@jenshpedersen.dk
tel: 75552292
www.jenshpedersen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 484.45 | 4 329.12 | 3 636.17 | 1 815.81 | 1 550.23 |
| Employee benefit expenses | -2 773.16 | -2 846.20 | -2 716.81 | -1 264.72 | -1 110.91 |
| Total depreciation | - 556.40 | - 581.46 | - 520.46 | - 532.09 | - 247.95 |
| EBIT | 154.89 | 901.46 | 398.90 | 18.99 | 191.38 |
| Other financial income | 1.68 | 5.00 | 8.08 | 6.28 | 10.21 |
| Other financial expenses | -33.77 | -21.79 | -6.14 | -11.95 | -0.41 |
| Pre-tax profit | 122.80 | 884.66 | 400.84 | 13.33 | 201.18 |
| Income taxes | -27.60 | - 195.94 | -89.11 | -3.29 | -44.35 |
| Net earnings | 95.21 | 688.72 | 311.73 | 10.04 | 156.83 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 3 154.84 | 3 048.38 | 2 619.00 | 455.92 | 2 006.78 |
| Tangible assets total | 3 154.84 | 3 048.38 | 2 619.00 | 455.92 | 2 006.78 |
| Investments total | |||||
| Non-current loans receivable | 14.28 | 15.42 | 16.82 | 18.84 | 18.84 |
| Non-current other receivables | 11.25 | 11.25 | 11.25 | 11.25 | 11.25 |
| Long term receivables total | 25.53 | 26.67 | 28.07 | 30.09 | 30.09 |
| Inventories total | |||||
| Current trade debtors | 905.41 | 1 189.50 | 913.93 | 294.96 | 264.34 |
| Current amounts owed by group member comp. | 400.00 | 200.00 | 20.41 | ||
| Current other receivables | 75.60 | 70.89 | 79.05 | 42.90 | 40.51 |
| Current deferred tax assets | 42.83 | ||||
| Short term receivables total | 1 023.84 | 1 660.39 | 1 192.98 | 337.86 | 325.27 |
| Cash and bank deposits | 14.27 | 469.23 | 367.09 | 2 641.57 | 1 240.98 |
| Cash and cash equivalents | 14.27 | 469.23 | 367.09 | 2 641.57 | 1 240.98 |
| Balance sheet total (assets) | 4 218.48 | 5 204.67 | 4 207.15 | 3 465.44 | 3 603.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 800.00 | 300.00 | 800.00 | ||
| Retained earnings | 2 592.97 | 1 888.17 | 2 276.89 | 2 588.62 | 1 798.66 |
| Profit of the financial year | 95.21 | 688.72 | 311.73 | 10.04 | 156.83 |
| Shareholders equity total | 2 888.17 | 3 576.89 | 3 088.62 | 2 798.66 | 2 955.50 |
| Provisions | 244.62 | 263.59 | 295.23 | 237.29 | 261.91 |
| Non-current liabilities total | |||||
| Current trade creditors | 158.61 | 247.89 | 234.04 | 193.75 | 162.23 |
| Current owed to group member | 330.84 | ||||
| Short-term deferred tax liabilities | 179.75 | 57.09 | 60.71 | 18.27 | |
| Other non-interest bearing current liabilities | 596.24 | 936.55 | 532.16 | 175.02 | 205.21 |
| Current liabilities total | 1 085.69 | 1 364.19 | 823.30 | 429.49 | 385.71 |
| Balance sheet total (liabilities) | 4 218.48 | 5 204.67 | 4 207.15 | 3 465.44 | 3 603.12 |
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.