SJS ESBJERG ApS
CVR number: 29245843
Krebseparken 28, 6710 Esbjerg V
info@marbo.dk
tel: 30785072
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 459.37 | 351.32 | 495.99 | 496.98 | 575.96 |
| Employee benefit expenses | - 496.18 | - 554.27 | - 698.27 | - 710.27 | - 602.32 |
| Total depreciation | -41.45 | -2.30 | -27.64 | -27.64 | -48.19 |
| Reduction in value of non-current assets | 11.15 | -53.27 | 65.73 | 22.20 | 1.55 |
| EBIT | -67.10 | - 258.52 | - 164.20 | - 218.73 | -73.01 |
| Other financial income | 76.61 | 164.11 | 337.32 | 538.19 | 72.90 |
| Other financial expenses | - 195.23 | -64.09 | -62.72 | - 180.99 | - 467.34 |
| Net income from associates (fin.) | 575.55 | 790.46 | 773.67 | 1 463.25 | 1 568.68 |
| Pre-tax profit | 389.83 | 631.95 | 884.07 | 1 601.71 | 1 101.24 |
| Income taxes | - 172.00 | - 180.44 | - 363.74 | - 311.71 | |
| Net earnings | 389.83 | 459.95 | 703.63 | 1 237.97 | 789.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 7 198.98 | 7 338.83 | 7 432.69 | 7 454.89 | 7 456.45 |
| Machinery and equipment | 135.88 | 108.24 | 80.60 | 240.63 | |
| Tangible assets total | 7 198.98 | 7 474.70 | 7 540.93 | 7 535.50 | 7 697.07 |
| Participating interests | 1 582.25 | 2 372.71 | 3 146.38 | 4 359.63 | 5 594.98 |
| Investments total | 1 582.25 | 2 372.71 | 3 146.38 | 4 359.63 | 5 594.98 |
| Non-curr. owed by particip. interest comp. | 1 603.22 | 1 571.48 | 1 400.00 | 1 410.50 | 1 400.60 |
| Long term receivables total | 1 603.22 | 1 571.48 | 1 400.00 | 1 410.50 | 1 400.60 |
| Inventories total | |||||
| Current trade debtors | 21.37 | 17.27 | 7.51 | 18.11 | |
| Prepayments and accrued income | 27.32 | ||||
| Current other receivables | 3.97 | 77.36 | 10.73 | 10.29 | 15.49 |
| Current deferred tax assets | 17.55 | 17.36 | |||
| Short term receivables total | 70.20 | 111.99 | 18.24 | 28.39 | 15.49 |
| Other current investments | 2 397.74 | 1 680.84 | 1 916.87 | 1 380.01 | 1 114.34 |
| Cash and bank deposits | 385.48 | 24.59 | 306.34 | ||
| Cash and cash equivalents | 2 783.21 | 1 705.43 | 1 916.87 | 1 686.35 | 1 114.34 |
| Balance sheet total (assets) | 13 237.87 | 13 236.32 | 14 022.42 | 15 020.37 | 15 822.48 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 500.00 | 200.00 | 250.00 | 200.00 | 1 200.00 |
| Other reserves | 1 032.25 | 1 822.71 | 2 596.38 | 3 809.63 | 4 844.98 |
| Retained earnings | 6 989.97 | 6 389.34 | 5 675.62 | 4 966.00 | 3 768.62 |
| Profit of the financial year | 389.83 | 459.95 | 703.63 | 1 237.97 | 789.53 |
| Shareholders equity total | 9 037.05 | 8 997.00 | 9 350.63 | 10 338.60 | 10 728.13 |
| Provisions | 172.00 | 273.00 | 299.00 | 270.00 | |
| Non-current loans from credit institutions | 3 839.17 | 3 704.65 | 3 574.71 | 3 750.45 | 3 660.63 |
| Non-current other liabilities | 129.75 | 132.07 | 150.45 | 135.15 | 140.08 |
| Non-current liabilities total | 3 968.92 | 3 836.72 | 3 725.16 | 3 885.59 | 3 800.70 |
| Current loans from credit institutions | 139.00 | 139.00 | 564.48 | 110.00 | 645.22 |
| Current trade creditors | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Short-term deferred tax liabilities | 66.24 | 333.79 | 344.23 | ||
| Other non-interest bearing current liabilities | 77.90 | 76.59 | 27.91 | 38.39 | 19.21 |
| Current liabilities total | 231.90 | 230.59 | 673.63 | 497.18 | 1 023.65 |
| Balance sheet total (liabilities) | 13 237.87 | 13 236.32 | 14 022.42 | 15 020.37 | 15 822.48 |
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.