JOHS. JENSEN FISKE- OG MUSLINGEEXPORT A/S
CVR number: 26026105
Havnegade 20, Jegindø 7790 Thyholm
tel: 97879064
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 959.89 | 2 176.37 | 6 111.19 | 11 138.84 | 9 002.80 |
| Costs of management | -1 631.11 | -1 576.89 | -1 503.72 | -2 522.89 | -2 721.88 |
| Costs of distribution | -3 518.92 | -2 133.54 | -2 863.26 | -4 032.68 | -3 561.19 |
| Other operating expenses | -34.20 | -76.05 | |||
| EBIT | 1 775.66 | -1 534.06 | 1 668.15 | 4 583.27 | 2 719.74 |
| Other financial income | 49.89 | ||||
| Other financial expenses | -85.13 | - 132.35 | - 211.93 | - 225.64 | - 210.64 |
| Pre-tax profit | 1 740.42 | -1 666.41 | 1 456.23 | 4 357.63 | 2 509.10 |
| Income taxes | - 385.72 | 365.52 | - 311.61 | - 943.01 | - 561.97 |
| Net earnings | 1 354.70 | -1 300.88 | 1 144.62 | 3 414.62 | 1 947.13 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 616.33 | 3 872.98 | 3 617.98 | 3 363.29 | 3 108.60 |
| Buildings | 1 493.76 | 1 140.01 | 1 643.71 | 2 662.14 | 2 998.66 |
| Machinery and equipment | 281.63 | 22.53 | 19.71 | 205.15 | |
| Advance payments and construction in progress | 1 938.58 | 102.50 | |||
| Tangible assets total | 5 048.66 | 5 397.11 | 5 284.22 | 6 045.14 | 6 312.41 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 764.90 | 559.42 | 605.45 | 873.66 | 979.13 |
| Finished products/goods | 114.74 | 37.18 | 5.39 | ||
| Inventories total | 879.64 | 559.42 | 642.63 | 879.05 | 979.13 |
| Current trade debtors | 3 334.64 | 2 983.10 | 4 013.09 | 5 423.87 | 995.54 |
| Current amounts owed by group member comp. | 760.00 | ||||
| Prepayments and accrued income | 55.81 | 43.75 | 196.03 | 115.28 | 5.13 |
| Current other receivables | 842.69 | 382.35 | 918.63 | 845.48 | 38.81 |
| Current deferred tax assets | 323.26 | 21.48 | 30.32 | ||
| Short term receivables total | 4 993.13 | 3 732.46 | 5 149.24 | 6 384.63 | 1 069.81 |
| Cash and bank deposits | 21.11 | 40.79 | 1 472.32 | 1 898.52 | 1 589.71 |
| Cash and cash equivalents | 21.11 | 40.79 | 1 472.32 | 1 898.52 | 1 589.71 |
| Balance sheet total (assets) | 10 942.54 | 9 729.79 | 12 548.41 | 15 207.34 | 9 951.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 677.35 | 1 500.00 | 750.00 | ||
| Retained earnings | 2 616.16 | 3 970.86 | 2 669.97 | 2 314.59 | 4 979.21 |
| Profit of the financial year | 1 354.70 | -1 300.88 | 1 144.62 | 3 414.62 | 1 947.13 |
| Shareholders equity total | 5 148.21 | 3 169.97 | 4 314.59 | 7 729.21 | 8 176.34 |
| Provisions | 42.27 | 30.15 | |||
| Non-current loans from credit institutions | 229.27 | 2 103.91 | 1 877.24 | 1 656.02 | |
| Non-current other liabilities | 29.89 | 73.83 | 73.83 | ||
| Non-current deferred tax liabilities | 76.23 | ||||
| Non-current liabilities total | 259.16 | 2 177.74 | 1 951.08 | 1 732.25 | |
| Current loans from credit institutions | 139.14 | 1 428.36 | 3 478.77 | 1 653.38 | 73.71 |
| Advances received | 2.01 | ||||
| Current trade creditors | 2 724.48 | 1 705.98 | 2 252.47 | 2 261.74 | 746.05 |
| Current owed to participating | 50.81 | ||||
| Current owed to group member | 1 891.21 | ||||
| Short-term deferred tax liabilities | 380.38 | 139.55 | 891.37 | 122.45 | |
| Other non-interest bearing current liabilities | 304.88 | 1 247.74 | 411.95 | 909.23 | 404.24 |
| Accruals and deferred income | 428.28 | ||||
| Current liabilities total | 5 492.91 | 4 382.08 | 6 282.74 | 5 715.73 | 1 774.71 |
| Balance sheet total (liabilities) | 10 942.54 | 9 729.79 | 12 548.41 | 15 207.34 | 9 951.06 |
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.