JAN YDE ApS — Credit Rating and Financial Key Figures
CVR number: 31490030
Østre Teglværksvej 12, 3450 Allerød
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 482.93 | 795.00 | 588.89 | 763.01 | 682.44 |
| Employee benefit expenses | - 510.69 | - 579.66 | - 623.79 | - 614.79 | - 635.85 |
| Total depreciation | -3.33 | -5.00 | -5.00 | -1.67 | -1.39 |
| EBIT | -31.10 | 210.33 | -39.90 | 146.55 | 45.20 |
| Other financial income | 0.00 | 0.02 | 0.11 | ||
| Other financial expenses | -5.21 | -3.87 | -5.60 | -4.56 | -0.37 |
| Pre-tax profit | -36.31 | 206.46 | -45.50 | 142.01 | 44.94 |
| Income taxes | 9.33 | -48.28 | 9.46 | -31.75 | -11.89 |
| Net earnings | -26.98 | 158.18 | -36.04 | 110.27 | 33.05 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.67 | 6.67 | 1.67 | 23.61 | |
| Tangible assets total | 11.67 | 6.67 | 1.67 | 23.61 | |
| Other receivables | 0.20 | 0.20 | |||
| Investments total | 0.20 | 0.20 | |||
| Long term receivables total | |||||
| Finished products/goods | 25.00 | 15.00 | 15.00 | 12.50 | 12.50 |
| Inventories total | 25.00 | 15.00 | 15.00 | 12.50 | 12.50 |
| Current trade debtors | 347.19 | 602.54 | 359.41 | 292.64 | 145.84 |
| Prepayments and accrued income | 1.95 | ||||
| Current other receivables | 0.86 | 0.88 | 43.06 | 5.00 | |
| Current deferred tax assets | 32.00 | 20.89 | 28.35 | 6.95 | 4.14 |
| Short term receivables total | 380.05 | 624.30 | 430.82 | 306.54 | 149.99 |
| Cash and bank deposits | 96.47 | 178.49 | 202.60 | 350.33 | 426.55 |
| Cash and cash equivalents | 96.47 | 178.49 | 202.60 | 350.33 | 426.55 |
| Balance sheet total (assets) | 513.38 | 824.66 | 650.08 | 669.37 | 612.65 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 56.50 | 58.90 | 61.00 | ||
| Retained earnings | 87.03 | 3.56 | 147.98 | 53.04 | 102.31 |
| Profit of the financial year | -26.98 | 158.18 | -36.04 | 110.27 | 33.05 |
| Shareholders equity total | 185.06 | 343.24 | 236.94 | 347.21 | 321.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 64.18 | 40.27 | 88.16 | 52.01 | 26.22 |
| Current owed to participating | 159.43 | 173.10 | 91.86 | 106.15 | |
| Short-term deferred tax liabilities | 31.17 | 8.35 | 5.09 | ||
| Other non-interest bearing current liabilities | 264.15 | 250.54 | 151.88 | 169.96 | 153.84 |
| Current liabilities total | 328.33 | 481.42 | 413.14 | 322.17 | 291.30 |
| Balance sheet total (liabilities) | 513.38 | 824.66 | 650.08 | 669.37 | 612.65 |
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.