POUL JUHL. RÅDGIVENDE CIVILINGENIØR ApS
CVR number: 14222995
V Heisesvej 20, 3450 Allerød
pj@pouljuhl.com
tel: 20967288
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2.49 | 4.51 | 9.62 | 80.47 | 28.96 |
| External services | -21.63 | -10.15 | -9.93 | -7.06 | -10.94 |
| Gross profit | -19.14 | -5.64 | -0.31 | 73.41 | 18.02 |
| Total depreciation | -5.72 | -1.41 | |||
| EBIT | -19.14 | -5.64 | -6.03 | 72.01 | 18.02 |
| Other financial expenses | -0.91 | -1.41 | -1.65 | -2.24 | -0.11 |
| Pre-tax profit | -20.05 | -7.05 | -7.68 | 69.77 | 17.91 |
| Income taxes | 4.68 | 1.55 | 1.69 | -15.35 | -3.94 |
| Net earnings | -15.37 | -5.50 | -5.99 | 54.42 | 13.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 19.52 | 28.93 | 14.68 | 20.31 | |
| Current other receivables | 12.50 | 12.50 | 12.50 | 92.50 | 87.50 |
| Current deferred tax assets | 22.67 | 24.22 | 25.91 | 10.56 | 6.62 |
| Short term receivables total | 54.68 | 65.65 | 53.09 | 103.06 | 114.43 |
| Cash and bank deposits | 216.15 | 210.41 | 220.51 | 222.88 | 223.21 |
| Cash and cash equivalents | 216.15 | 210.41 | 220.51 | 222.88 | 223.21 |
| Balance sheet total (assets) | 270.83 | 276.06 | 273.60 | 325.94 | 337.64 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 45.74 | 30.37 | 24.87 | 18.88 | 73.29 |
| Profit of the financial year | -15.37 | -5.50 | -5.99 | 54.42 | 13.97 |
| Shareholders equity total | 155.37 | 149.87 | 143.88 | 198.29 | 212.26 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 115.46 | 126.20 | 129.73 | 127.65 | 125.38 |
| Current liabilities total | 115.46 | 126.20 | 129.73 | 127.65 | 125.38 |
| Balance sheet total (liabilities) | 270.83 | 276.06 | 273.60 | 325.94 | 337.64 |
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.