JOWIN ApS
CVR number: 29324743
Løgtenvej 41, 8543 Hornslet
morten@jowin.dk
tel: 70238878
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 824.78 | 6 537.19 | 6 897.29 | 7 788.41 | 6 356.20 |
| Employee benefit expenses | -1 877.93 | -2 124.14 | -2 411.94 | -2 923.98 | -2 242.27 |
| EBIT | 2 946.85 | 4 413.05 | 4 485.35 | 4 864.43 | 4 113.93 |
| Other financial income | 453.17 | 1 076.78 | 919.08 | 991.67 | 250.65 |
| Other financial expenses | - 305.40 | -2 035.54 | - 130.25 | -17.38 | - 152.97 |
| Pre-tax profit | 3 094.62 | 3 454.29 | 5 274.18 | 5 838.72 | 4 211.62 |
| Income taxes | - 685.15 | - 774.38 | -1 168.27 | -1 294.61 | - 934.89 |
| Net earnings | 2 409.47 | 2 679.91 | 4 105.92 | 4 544.11 | 3 276.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Non-current other receivables | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Long term receivables total | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Finished products/goods | 553.14 | 301.66 | 113.01 | 182.23 | |
| Inventories total | 553.14 | 301.66 | 113.01 | 182.23 | |
| Current trade debtors | 5 152.34 | 5 057.45 | 9 320.15 | 4 005.64 | 3 322.98 |
| Current amounts owed by group member comp. | 3 371.72 | 3 994.84 | 4 366.96 | 4 925.53 | 3 883.15 |
| Prepayments and accrued income | 37.91 | 22.21 | |||
| Current other receivables | 242.86 | 269.46 | 36.40 | 19.23 | |
| Short term receivables total | 8 524.05 | 9 295.15 | 13 994.48 | 8 967.58 | 7 247.56 |
| Other current investments | 2.43 | 2.33 | 3.37 | 4.51 | 4.84 |
| Cash and bank deposits | 405.22 | 1 101.26 | 1 699.32 | 7 975.99 | 7 666.05 |
| Cash and cash equivalents | 407.65 | 1 103.59 | 1 702.69 | 7 980.51 | 7 670.89 |
| Balance sheet total (assets) | 9 529.85 | 10 745.40 | 15 855.18 | 17 175.32 | 14 963.45 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 221.20 | 500.00 | 2 000.00 | 6 000.00 | 3 000.00 |
| Retained earnings | 3 395.77 | 5 305.24 | 5 985.15 | 4 091.07 | 5 635.18 |
| Profit of the financial year | 2 409.47 | 2 679.91 | 4 105.92 | 4 544.11 | 3 276.73 |
| Shareholders equity total | 6 151.44 | 8 610.15 | 12 216.07 | 14 760.18 | 12 036.90 |
| Non-current other liabilities | 36.90 | 72.08 | |||
| Non-current liabilities total | 36.90 | 72.08 | |||
| Current loans from credit institutions | 1 648.61 | 24.50 | 14.40 | 64.46 | |
| Current trade creditors | 396.97 | 1 511.99 | 143.57 | 1 028.13 | |
| Current owed to participating | 48.73 | 50.02 | 28.37 | 10.16 | 40.98 |
| Short-term deferred tax liabilities | 431.15 | 774.38 | 1 168.27 | 1 294.61 | 934.89 |
| Other non-interest bearing current liabilities | 816.05 | 1 214.28 | 916.10 | 966.79 | 858.08 |
| Current liabilities total | 3 341.51 | 2 063.17 | 3 639.11 | 2 415.14 | 2 926.55 |
| Balance sheet total (liabilities) | 9 529.85 | 10 745.40 | 15 855.18 | 17 175.32 | 14 963.45 |
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.