N.C. NIELSEN/J.S. ALARM ApS
CVR number: 29533962
Fyrrevej 5, 9320 Hjallerup
nc-jsalarm@stofanet.dk
tel: 98283222
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 318.88 | 828.84 | 933.64 | 1 100.80 | 522.56 |
| Employee benefit expenses | -1 015.08 | - 848.59 | - 799.39 | - 765.77 | - 786.04 |
| Total depreciation | -36.65 | -38.73 | -43.32 | -43.32 | -54.22 |
| EBIT | 267.15 | -58.49 | 90.93 | 291.71 | - 317.69 |
| Other financial income | 0.19 | ||||
| Other financial expenses | -23.33 | -13.86 | -19.91 | -17.38 | -25.91 |
| Pre-tax profit | 243.82 | -72.15 | 71.02 | 274.33 | - 343.60 |
| Income taxes | -54.98 | 14.57 | -16.74 | -61.42 | 74.66 |
| Net earnings | 188.84 | -57.58 | 54.27 | 212.91 | - 268.94 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 228.76 | 201.64 | 174.51 | ||
| Machinery and equipment | 43.40 | 66.79 | 50.59 | 181.79 | 187.57 |
| Tangible assets total | 272.16 | 268.42 | 225.11 | 181.79 | 187.57 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 249.46 | 248.69 | 281.35 | 326.00 | 291.50 |
| Inventories total | 249.46 | 248.69 | 281.35 | 326.00 | 291.50 |
| Current trade debtors | 574.22 | 371.00 | 396.64 | 606.12 | 340.66 |
| Current amounts owed by group member comp. | 6.94 | 37.57 | |||
| Prepayments and accrued income | 5.38 | ||||
| Current other receivables | 87.50 | 78.65 | 77.40 | 98.00 | 72.00 |
| Current deferred tax assets | 4.08 | 18.65 | 10.20 | 15.04 | 89.71 |
| Short term receivables total | 678.13 | 505.87 | 484.24 | 719.17 | 502.36 |
| Balance sheet total (assets) | 1 199.74 | 1 022.98 | 990.69 | 1 226.95 | 981.43 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 10.00 | 125.00 | 117.80 | ||
| Retained earnings | 51.64 | 130.48 | -52.10 | - 115.63 | 247.28 |
| Profit of the financial year | 188.84 | -57.58 | 54.27 | 212.91 | - 268.94 |
| Shareholders equity total | 365.48 | 207.90 | 252.17 | 340.08 | 103.34 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 387.40 | 198.16 | 424.75 | 159.77 | 576.78 |
| Current trade creditors | 68.90 | 152.59 | 95.53 | 342.75 | 141.07 |
| Current owed to participating | 28.44 | 28.21 | 20.00 | ||
| Current owed to group member | 2.19 | 5.25 | 93.40 | 2.09 | |
| Short-term deferred tax liabilities | 47.84 | 8.29 | 66.26 | ||
| Other non-interest bearing current liabilities | 301.68 | 433.93 | 184.69 | 224.69 | 158.15 |
| Current liabilities total | 834.26 | 815.08 | 738.52 | 886.88 | 878.09 |
| Balance sheet total (liabilities) | 1 199.74 | 1 022.98 | 990.69 | 1 226.95 | 981.43 |
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.