JØRGEN UTZON ApS
CVR number: 28886764
Carit Etlars Vej 5, 1814 Frederiksberg C
jorgen.utzon@coor.com
tel: 23637178
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -14.00 | -12.00 | -11.88 | -8.13 | -7.80 |
| EBIT | -14.00 | -12.00 | -11.88 | -8.13 | -7.80 |
| Other financial income | 218.00 | 3.78 | 0.02 | ||
| Other financial expenses | -2.00 | -1.00 | -0.07 | -0.03 | |
| Pre-tax profit | 202.00 | -13.00 | -8.17 | -8.15 | -7.78 |
| Net earnings | 202.00 | -13.00 | -8.17 | -8.15 | -7.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current loans receivable | 417.22 | 417.22 | 500.38 | ||
| Long term receivables total | 417.22 | 417.22 | 500.38 | ||
| Inventories total | |||||
| Current other receivables | 0.01 | 0.01 | 0.03 | ||
| Current deferred tax assets | 66.00 | 66.00 | |||
| Short term receivables total | 66.00 | 66.00 | 0.01 | 0.01 | 0.03 |
| Other current investments | 396.00 | 417.00 | |||
| Cash and bank deposits | 111.00 | 1.00 | 7.53 | 4.38 | 3.41 |
| Cash and cash equivalents | 507.00 | 418.00 | 7.53 | 4.38 | 3.41 |
| Balance sheet total (assets) | 573.00 | 484.00 | 424.75 | 421.60 | 503.83 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.00 | 30.00 | |||
| Retained earnings | 141.00 | 313.00 | 299.92 | 291.75 | 283.60 |
| Profit of the financial year | 202.00 | -13.00 | -8.17 | -8.15 | -7.78 |
| Shareholders equity total | 524.00 | 455.00 | 416.75 | 408.60 | 400.82 |
| Non-current liabilities total | |||||
| Other non-interest bearing current liabilities | 49.00 | 29.00 | 8.00 | 13.00 | 103.00 |
| Current liabilities total | 49.00 | 29.00 | 8.00 | 13.00 | 103.00 |
| Balance sheet total (liabilities) | 573.00 | 484.00 | 424.75 | 421.60 | 503.83 |
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.