Sadelmagervej ApS — Credit Rating and Financial Key Figures
CVR number: 30209184
Roskildevej 7, 7100 Vejle
sj@jansenejendomme.dk
tel: 27150075
www.jansenejendomme.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 815.52 | 859.51 | 857.28 | 833.37 | 768.32 |
| EBIT | 815.52 | 859.51 | 857.28 | 833.37 | 768.32 |
| Other financial income | 5.34 | 12.65 | 1 015.17 | 159.43 | |
| Other financial expenses | - 256.34 | -91.39 | - 115.12 | -76.13 | - 276.13 |
| Pre-tax profit | 559.18 | 780.77 | 742.16 | 1 772.40 | 651.62 |
| Income taxes | -70.31 | - 390.59 | - 145.83 | ||
| Net earnings | 559.18 | 780.77 | 671.85 | 1 381.81 | 505.80 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 900.00 | 8 195.00 | |||
| Buildings | 12 000.00 | 12 000.00 | 12 000.00 | ||
| Tangible assets total | 7 900.00 | 8 195.00 | 12 000.00 | 12 000.00 | 12 000.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 350.12 | 752.11 | 1 165.68 | 4 806.93 | |
| Current deferred tax assets | 154.00 | 108.81 | |||
| Short term receivables total | 504.12 | 752.11 | 1 165.68 | 4 915.75 | |
| Balance sheet total (assets) | 8 404.12 | 8 947.11 | 13 165.68 | 12 000.00 | 16 915.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 881.09 | 1 440.27 | 5 841.41 | 6 513.26 | 7 895.07 |
| Profit of the financial year | 559.18 | 780.77 | 671.85 | 1 381.81 | 505.80 |
| Shareholders equity total | 1 940.27 | 2 721.05 | 7 013.26 | 8 395.07 | 8 900.86 |
| Provisions | 184.64 | 319.84 | 444.48 | ||
| Non-current loans from credit institutions | 5 479.14 | 5 202.00 | 4 913.72 | 6 588.24 | |
| Non-current liabilities total | 5 479.14 | 5 202.00 | 4 913.72 | 6 588.24 | |
| Current loans from credit institutions | 475.45 | 477.01 | 476.45 | 198.88 | 437.16 |
| Short-term deferred tax liabilities | 70.31 | 255.40 | |||
| Other non-interest bearing current liabilities | 509.26 | 547.05 | 507.30 | 2 830.82 | 545.01 |
| Current liabilities total | 984.71 | 1 024.07 | 1 054.06 | 3 285.10 | 982.17 |
| Balance sheet total (liabilities) | 8 404.12 | 8 947.11 | 13 165.68 | 12 000.00 | 16 915.75 |
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.