J.E. BJØRN - EUROPLANT ApS
CVR number: 19860930
Sorøvej 32, 4295 Stenlille
tel: 57804660
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 673.89 | 1 775.65 | 2 327.15 | 2 834.72 | 2 769.68 |
| Employee benefit expenses | -1 198.19 | -1 493.35 | -1 887.59 | -2 323.12 | -2 407.29 |
| Total depreciation | -89.57 | -88.10 | -60.23 | -78.13 | - 110.02 |
| EBIT | 386.14 | 194.20 | 379.33 | 433.47 | 252.37 |
| Other financial income | 1.97 | 1.13 | 2.28 | 3.54 | 10.30 |
| Other financial expenses | -11.09 | -9.46 | -12.44 | -4.72 | -28.46 |
| Pre-tax profit | 377.01 | 185.87 | 369.17 | 432.29 | 234.21 |
| Income taxes | -83.08 | -41.08 | -81.33 | -95.38 | -51.77 |
| Net earnings | 293.93 | 144.79 | 287.84 | 336.92 | 182.44 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 408.07 | 319.97 | 349.74 | 564.26 | 551.74 |
| Tangible assets total | 408.07 | 319.97 | 349.74 | 564.26 | 551.74 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 111.00 | 84.50 | 93.10 | 117.32 | 81.90 |
| Inventories total | 111.00 | 84.50 | 93.10 | 117.32 | 81.90 |
| Current trade debtors | 338.00 | 393.69 | 546.81 | 1 024.39 | 707.63 |
| Current amounts owed by group member comp. | 181.01 | 31.32 | |||
| Prepayments and accrued income | 25.99 | 27.21 | 26.96 | 37.75 | 33.66 |
| Current other receivables | 237.45 | 6.01 | |||
| Short term receivables total | 364.00 | 601.91 | 842.54 | 1 062.14 | 747.30 |
| Cash and bank deposits | 687.69 | 486.33 | 377.28 | 135.79 | 410.84 |
| Cash and cash equivalents | 687.69 | 486.33 | 377.28 | 135.79 | 410.84 |
| Balance sheet total (assets) | 1 570.75 | 1 492.71 | 1 662.66 | 1 879.51 | 1 791.78 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 300.00 | 300.00 | 800.00 | ||
| Retained earnings | 385.22 | 379.16 | 223.95 | - 288.21 | 48.70 |
| Profit of the financial year | 293.93 | 144.79 | 287.84 | 336.92 | 182.44 |
| Shareholders equity total | 804.15 | 948.95 | 936.79 | 973.71 | 356.15 |
| Provisions | 39.74 | 32.86 | 33.95 | 43.60 | 44.89 |
| Non-current liabilities total | |||||
| Current trade creditors | 38.35 | 6.28 | 57.78 | 267.70 | 165.36 |
| Current owed to group member | 154.87 | 129.37 | 404.42 | ||
| Short-term deferred tax liabilities | 85.67 | 47.66 | 79.75 | 84.94 | 49.82 |
| Other non-interest bearing current liabilities | 447.97 | 456.95 | 554.39 | 380.20 | 771.14 |
| Current liabilities total | 726.86 | 510.89 | 691.93 | 862.21 | 1 390.74 |
| Balance sheet total (liabilities) | 1 570.75 | 1 492.71 | 1 662.66 | 1 879.51 | 1 791.78 |
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.