Jysk Totalservice ApS
CVR number: 35656146
Danmarksvej 32 D, 8660 Skanderborg
gj@jts.dk
tel: 25817000
https://jysk-totalservice.dk/
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 316.59 | 10 118.06 | 12 480.25 | 10 029.91 | 10 478.71 |
| Employee benefit expenses | -4 696.11 | -9 441.12 | -11 058.58 | -10 525.02 | -10 233.31 |
| Total depreciation | -14.25 | -30.30 | -6.00 | -6.00 | -7.09 |
| EBIT | 606.24 | 646.64 | 1 415.67 | - 501.12 | 238.31 |
| Other financial income | 0.70 | 8.74 | 54.94 | ||
| Other financial expenses | -8.80 | -11.92 | -14.69 | -13.19 | -52.88 |
| Pre-tax profit | 598.14 | 634.72 | 1 400.97 | - 505.57 | 240.37 |
| Income taxes | - 130.14 | - 141.19 | - 310.85 | 113.00 | -54.00 |
| Net earnings | 468.00 | 493.53 | 1 090.12 | - 392.57 | 186.37 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 48.02 | 27.00 | 21.00 | 15.00 | 17.27 |
| Tangible assets total | 48.02 | 27.00 | 21.00 | 15.00 | 17.27 |
| Other receivables | 25.08 | 33.86 | 33.00 | 33.00 | 31.80 |
| Investments total | 25.08 | 33.86 | 33.00 | 33.00 | 31.80 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 1 479.33 | 2 077.66 | 1 741.90 | 1 536.99 | 2 197.43 |
| Current amounts owed by group member comp. | 1 335.30 | 1 523.31 | |||
| Prepayments and accrued income | 23.88 | 32.01 | 34.26 | 7.98 | 1.37 |
| Current other receivables | 1 234.11 | 13.50 | 6.00 | ||
| Current deferred tax assets | 1.00 | 4.00 | 3.00 | 152.00 | 62.00 |
| Short term receivables total | 1 504.22 | 2 113.66 | 3 013.27 | 3 045.77 | 3 790.11 |
| Cash and bank deposits | 513.03 | 504.77 | 0.87 | 1.36 | |
| Cash and cash equivalents | 513.03 | 504.77 | 0.87 | 1.36 | |
| Balance sheet total (assets) | 2 090.34 | 2 679.29 | 3 068.14 | 3 093.77 | 3 840.54 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 221.20 | 226.00 | 228.80 | ||
| Retained earnings | - 360.79 | - 118.80 | 145.94 | 1 236.06 | 843.49 |
| Profit of the financial year | 468.00 | 493.53 | 1 090.12 | - 392.57 | 186.37 |
| Shareholders equity total | 378.40 | 650.74 | 1 514.86 | 893.49 | 1 079.86 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 119.71 | 132.38 | 100.18 | 971.44 | 990.76 |
| Current trade creditors | 120.58 | 259.44 | 160.10 | 262.85 | 360.63 |
| Current owed to participating | 5.96 | 1.54 | 0.10 | 2.27 | 4.18 |
| Short-term deferred tax liabilities | 69.16 | 144.19 | 83.85 | ||
| Other non-interest bearing current liabilities | 1 396.53 | 1 491.00 | 1 209.04 | 963.73 | 1 405.11 |
| Current liabilities total | 1 711.94 | 2 028.55 | 1 553.28 | 2 200.28 | 2 760.68 |
| Balance sheet total (liabilities) | 2 090.34 | 2 679.29 | 3 068.14 | 3 093.77 | 3 840.54 |
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.