JOB LEASING ApS
CVR number: 30493648
Ellesvinget 155, Trørød 2950 Vedbæk
jb@citocarlease.dk
tel: 30984010
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -97.03 | -41.49 | -8.60 | -7.45 | -14.48 |
| EBIT | -97.03 | -41.49 | -8.60 | -7.45 | -14.48 |
| Other financial income | 32.05 | 115.18 | 541.85 | ||
| Other financial expenses | -0.82 | -2.54 | - 295.94 | -26.77 | -43.34 |
| Net income from associates (fin.) | 389.53 | 603.51 | 3 700.16 | 80.39 | 41.34 |
| Pre-tax profit | 291.69 | 559.47 | 3 427.66 | 161.35 | 525.38 |
| Income taxes | -24.46 | ||||
| Net earnings | 291.69 | 559.47 | 3 427.66 | 161.35 | 500.91 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 636.63 | 835.94 | 248.57 | 164.17 | 182.06 |
| Investments total | 636.63 | 835.94 | 248.57 | 164.17 | 182.06 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 100.00 | 600.00 | 827.32 | 946.78 | |
| Current deferred tax assets | 7.05 | 44.25 | 14.55 | ||
| Short term receivables total | 100.00 | 607.05 | 871.57 | 961.33 | |
| Other current investments | 48.40 | 2 647.10 | 2 738.03 | 3 701.10 | |
| Cash and bank deposits | 370.81 | 533.22 | 1 089.22 | 876.99 | 180.14 |
| Cash and cash equivalents | 370.81 | 581.62 | 3 736.32 | 3 615.01 | 3 881.23 |
| Balance sheet total (assets) | 1 007.45 | 1 517.56 | 4 591.94 | 4 650.75 | 5 024.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 227.98 | 427.29 | 117.64 | 115.56 | 133.46 |
| Retained earnings | 67.62 | 47.00 | 801.73 | 4 113.67 | 4 135.13 |
| Profit of the financial year | 291.69 | 559.47 | 3 427.66 | 161.35 | 500.91 |
| Shareholders equity total | 822.90 | 1 271.77 | 4 586.43 | 4 633.39 | 5 016.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 24.25 | 5.50 | 5.50 | 5.50 | 8.13 |
| Current owed to participating | 159.55 | 240.29 | |||
| Other non-interest bearing current liabilities | 0.74 | 0.00 | 0.00 | 11.86 | |
| Current liabilities total | 184.55 | 245.79 | 5.50 | 17.36 | 8.13 |
| Balance sheet total (liabilities) | 1 007.45 | 1 517.56 | 4 591.94 | 4 650.75 | 5 024.63 |
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.