JOHN SANDSBERG ApS — Credit Rating and Financial Key Figures
CVR number: 36457937
Valmuemarken 14, 5260 Odense S
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -77.19 | -66.17 | -84.42 | -77.20 | -79.83 |
| Employee benefit expenses | - 768.61 | - 598.12 | - 655.63 | - 735.91 | - 764.42 |
| Total depreciation | - 194.20 | - 194.20 | - 194.20 | ||
| EBIT | -1 039.99 | - 858.50 | - 934.25 | - 813.11 | - 844.25 |
| Other financial income | 1.10 | 0.77 | 0.94 | 0.50 | |
| Other financial expenses | -18.69 | -20.04 | -8.43 | -5.94 | -2.03 |
| Net income from associates (fin.) | 1 062.16 | 925.32 | 1 032.81 | 851.30 | 973.92 |
| Pre-tax profit | 4.57 | 47.56 | 91.07 | 32.24 | 128.14 |
| Income taxes | -1.01 | -10.46 | -20.13 | -7.11 | -28.19 |
| Net earnings | 3.57 | 37.09 | 70.94 | 25.13 | 99.95 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 388.40 | 194.20 | |||
| Intangible assets total | 388.40 | 194.20 | |||
| Tangible assets total | |||||
| Participating interests | 290.94 | 340.41 | 259.06 | 147.54 | 188.44 |
| Investments total | 290.94 | 340.41 | 259.06 | 147.54 | 188.44 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 14.72 | 20.03 | 15.76 | 32.17 | |
| Current deferred tax assets | 16.65 | 11.40 | 8.88 | 6.89 | |
| Short term receivables total | 31.37 | 31.43 | 24.63 | 6.89 | 32.17 |
| Cash and bank deposits | 47.46 | 50.66 | 94.55 | 32.48 | |
| Cash and cash equivalents | 47.46 | 50.66 | 94.55 | 32.48 | |
| Balance sheet total (assets) | 710.71 | 613.50 | 334.36 | 248.98 | 253.09 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 60.00 | 40.00 | 70.00 | 25.00 | 100.00 |
| Retained earnings | 1.52 | -34.91 | -67.82 | -21.88 | -96.75 |
| Profit of the financial year | 3.57 | 37.09 | 70.94 | 25.13 | 99.95 |
| Shareholders equity total | 115.09 | 92.18 | 123.12 | 78.24 | 153.20 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 194.54 | 124.80 | |||
| Current trade creditors | 13.85 | 8.22 | 9.66 | 10.14 | |
| Current owed to participating | 359.17 | 313.79 | 107.73 | 104.92 | 2.02 |
| Current owed to group member | 1.26 | ||||
| Short-term deferred tax liabilities | 5.21 | 17.60 | 5.12 | 21.31 | |
| Other non-interest bearing current liabilities | 41.92 | 63.66 | 77.68 | 49.77 | 66.42 |
| Current liabilities total | 595.63 | 521.32 | 211.24 | 170.74 | 99.89 |
| Balance sheet total (liabilities) | 710.71 | 613.50 | 334.36 | 248.98 | 253.09 |
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.