ANNE JUEL CONSULTING ApS — Credit Rating and Financial Key Figures
CVR number: 29797099
Ærtevej 23, 2700 Brønshøj
anne@annejuel.dk
tel: 38807989
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 308.93 | 330.60 | 389.99 | 417.98 | 340.56 |
| Employee benefit expenses | - 337.78 | - 307.09 | - 361.19 | - 360.38 | - 354.59 |
| Other operating expenses | -13.35 | -4.45 | |||
| Total depreciation | -36.01 | -6.81 | -6.85 | -6.25 | |
| EBIT | -64.86 | 16.70 | 21.95 | 38.00 | -18.48 |
| Other financial expenses | -0.87 | -0.64 | -0.81 | -3.68 | -3.11 |
| Pre-tax profit | -65.73 | 16.07 | 21.14 | 34.33 | -21.59 |
| Income taxes | -1.73 | -10.23 | 11.97 | ||
| Net earnings | -65.73 | 16.07 | 19.40 | 24.09 | -9.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 32.63 | 29.40 | 53.25 | 36.69 | 58.20 |
| Prepayments and accrued income | 2.03 | 19.93 | 5.03 | ||
| Short term receivables total | 34.66 | 49.33 | 53.25 | 41.72 | 58.20 |
| Cash and bank deposits | 4.31 | 96.63 | 86.31 | 114.70 | 21.98 |
| Cash and cash equivalents | 4.31 | 96.63 | 86.31 | 114.70 | 21.98 |
| Balance sheet total (assets) | 38.97 | 145.96 | 139.56 | 156.42 | 80.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | - 126.76 | - 192.49 | - 176.43 | - 157.02 | - 132.93 |
| Profit of the financial year | -65.73 | 16.07 | 19.40 | 24.09 | -9.62 |
| Shareholders equity total | -67.49 | -51.43 | -32.02 | -7.93 | -17.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 19.99 | 13.04 | 17.56 | 21.74 | 9.22 |
| Short-term deferred tax liabilities | 1.73 | 11.97 | |||
| Other non-interest bearing current liabilities | 86.48 | 184.35 | 152.29 | 130.63 | 88.51 |
| Current liabilities total | 106.47 | 197.39 | 171.58 | 164.35 | 97.73 |
| Balance sheet total (liabilities) | 38.97 | 145.96 | 139.56 | 156.42 | 80.18 |
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.