C. Jakobsen Randers ApS
CVR number: 36711779
Jeppesminde 11, 8960 Randers SØ
c.jakobsen.randers@gmail.com
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14.17 | 51.48 | 48.77 | 29.80 | 100.25 |
| EBIT | 14.17 | 51.48 | 48.77 | 29.80 | 100.25 |
| Other financial income | 0.01 | 0.00 | |||
| Other financial expenses | -0.53 | -0.54 | -1.22 | -0.82 | -0.74 |
| Pre-tax profit | 13.63 | 50.95 | 47.55 | 28.98 | 99.51 |
| Income taxes | -3.08 | -11.20 | -10.52 | -6.51 | -22.04 |
| Net earnings | 10.55 | 39.75 | 37.03 | 22.47 | 77.47 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 10.00 | 20.00 | 30.00 | 16.00 | 15.00 |
| Inventories total | 10.00 | 20.00 | 30.00 | 16.00 | 15.00 |
| Current trade debtors | 23.75 | 46.72 | |||
| Current deferred tax assets | 6.00 | 2.92 | |||
| Short term receivables total | 6.00 | 2.92 | 23.75 | 46.72 | |
| Cash and bank deposits | 97.90 | 103.15 | 105.62 | 59.94 | 135.10 |
| Cash and cash equivalents | 97.90 | 103.15 | 105.62 | 59.94 | 135.10 |
| Balance sheet total (assets) | 113.90 | 126.07 | 135.62 | 99.69 | 196.82 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 33.00 | 40.00 | 35.00 | 20.00 | 61.00 |
| Retained earnings | -9.86 | -39.31 | -34.56 | -17.52 | -56.05 |
| Profit of the financial year | 10.55 | 39.75 | 37.03 | 22.47 | 77.47 |
| Shareholders equity total | 83.69 | 90.44 | 87.48 | 74.95 | 132.42 |
| Non-current deferred tax liabilities | 0.08 | 8.20 | 7.52 | 4.51 | 20.04 |
| Non-current liabilities total | 0.08 | 8.20 | 7.52 | 4.51 | 20.04 |
| Current trade creditors | 7.00 | 11.01 | 16.60 | 7.00 | 7.00 |
| Short-term deferred tax liabilities | 5.20 | ||||
| Other non-interest bearing current liabilities | 23.13 | 16.41 | 18.83 | 13.23 | 37.37 |
| Current liabilities total | 30.13 | 27.43 | 40.63 | 20.23 | 44.37 |
| Balance sheet total (liabilities) | 113.90 | 126.07 | 135.62 | 99.69 | 196.82 |
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.