MR. JENSEN APS — Credit Rating and Financial Key Figures
CVR number: 36035625
Limfjordsgade 82 A, Gjøl 9440 Aabybro
mads@mr-jensen.dk
tel: 20146002
www.mr-jensen.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 462.04 | 395.61 | 614.25 | 819.88 | 690.78 |
| Employee benefit expenses | - 597.18 | - 361.68 | - 535.40 | - 680.47 | - 603.52 |
| Total depreciation | -93.11 | -93.60 | -45.25 | -20.46 | -33.56 |
| EBIT | - 228.25 | -59.67 | 33.60 | 118.95 | 53.71 |
| Other financial income | 0.01 | 0.01 | 0.05 | 0.11 | |
| Other financial expenses | -2.47 | -4.12 | -4.17 | -2.55 | -0.10 |
| Pre-tax profit | - 230.70 | -63.78 | 29.44 | 116.45 | 53.72 |
| Income taxes | 53.07 | 22.85 | -12.38 | -21.06 | -12.37 |
| Net earnings | - 177.63 | -40.93 | 17.07 | 95.39 | 41.35 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 124.56 | 99.65 | 79.52 | 63.61 | 50.89 |
| Machinery and equipment | 135.87 | 67.18 | 4.56 | 104.17 | |
| Tangible assets total | 260.43 | 166.83 | 84.07 | 63.61 | 155.06 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 39.61 | ||||
| Inventories total | 39.61 | ||||
| Current trade debtors | 38.56 | 28.76 | 48.08 | 45.86 | 42.60 |
| Prepayments and accrued income | 67.75 | 32.54 | 4.85 | ||
| Current other receivables | 133.95 | 0.10 | 0.10 | 0.10 | |
| Current deferred tax assets | 57.53 | 82.38 | 86.01 | 40.95 | 26.58 |
| Short term receivables total | 96.09 | 245.09 | 201.94 | 119.45 | 74.13 |
| Cash and bank deposits | 77.31 | 31.74 | 194.40 | 260.04 | |
| Cash and cash equivalents | 77.31 | 31.74 | 194.40 | 260.04 | |
| Balance sheet total (assets) | 356.52 | 489.23 | 317.75 | 417.07 | 489.22 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 248.82 | 71.19 | 30.26 | 47.33 | 142.72 |
| Profit of the financial year | - 177.63 | -40.93 | 17.07 | 95.39 | 41.35 |
| Shareholders equity total | 121.19 | 80.26 | 97.33 | 192.72 | 234.06 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 55.39 | ||||
| Current trade creditors | 13.41 | 44.93 | 37.95 | 69.08 | 73.71 |
| Other non-interest bearing current liabilities | 166.54 | 364.04 | 182.47 | 155.27 | 181.45 |
| Current liabilities total | 235.33 | 408.97 | 220.42 | 224.35 | 255.16 |
| Balance sheet total (liabilities) | 356.52 | 489.23 | 317.75 | 417.07 | 489.22 |
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.