JAWORSKI ALL RIGHTS ApS
CVR number: 33575335
Dansborg Alle 22, 2650 Hvidovre
sille@jaworskiallrights.com
tel: 28784487
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 258.95 | 1 244.02 | 1 486.60 | 1 250.53 | 740.74 |
| Employee benefit expenses | - 796.74 | - 824.98 | - 784.60 | - 734.49 | - 778.07 |
| EBIT | 462.21 | 419.04 | 702.00 | 516.04 | -37.34 |
| Other financial income | 17.35 | 31.00 | 8.84 | 43.87 | |
| Other financial expenses | -2.25 | -6.85 | -86.23 | -5.62 | |
| Pre-tax profit | 459.96 | 436.39 | 726.15 | 438.66 | 0.92 |
| Income taxes | - 101.77 | -96.01 | - 160.75 | -98.17 | -0.88 |
| Net earnings | 358.19 | 340.39 | 565.41 | 340.49 | 0.04 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 157.50 | ||||
| Current other receivables | 51.09 | 70.38 | |||
| Short term receivables total | 157.50 | 51.09 | 70.38 | ||
| Other current investments | 300.00 | 865.45 | 794.50 | 724.63 | 762.78 |
| Cash and bank deposits | 283.01 | 259.96 | 385.30 | 562.81 | 111.21 |
| Cash and cash equivalents | 583.01 | 1 125.41 | 1 179.79 | 1 287.44 | 873.99 |
| Balance sheet total (assets) | 583.01 | 1 125.41 | 1 337.29 | 1 338.53 | 944.36 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 200.00 | 200.00 | 200.00 | 272.04 | 265.49 |
| Retained earnings | - 196.92 | -38.73 | 101.66 | 395.02 | 470.03 |
| Profit of the financial year | 358.19 | 340.39 | 565.41 | 340.49 | 0.04 |
| Shareholders equity total | 441.27 | 581.66 | 947.06 | 1 087.56 | 815.56 |
| Non-current liabilities total | |||||
| Current trade creditors | 13.50 | 13.50 | 13.50 | 30.00 | 30.00 |
| Current owed to participating | 4.47 | 4.47 | 3.76 | ||
| Short-term deferred tax liabilities | 48.78 | 96.01 | 153.01 | 97.84 | 0.88 |
| Other non-interest bearing current liabilities | 74.99 | 429.77 | 219.95 | 123.13 | 97.92 |
| Current liabilities total | 141.74 | 543.75 | 390.23 | 250.97 | 128.80 |
| Balance sheet total (liabilities) | 583.01 | 1 125.41 | 1 337.29 | 1 338.53 | 944.36 |
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.