JDB El-teknik ApS — Credit Rating and Financial Key Figures
CVR number: 36955759
Søndre Fasanvej 45, 2000 Frederiksberg
info@jdb-elteknik.dk
tel: 53582801
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 562.94 | 3 029.84 | 5 390.31 | 6 419.68 | 3 749.25 |
| Employee benefit expenses | -4 284.29 | -3 201.28 | -4 774.41 | -5 735.88 | -4 408.99 |
| Total depreciation | -81.39 | -76.73 | -76.75 | -5.30 | - 156.66 |
| EBIT | 197.27 | - 248.17 | 539.15 | 678.50 | - 503.08 |
| Other financial income | 0.27 | 10.13 | 11.24 | ||
| Other financial expenses | -19.34 | 129.09 | - 189.44 | -62.38 | -59.19 |
| Pre-tax profit | 178.20 | - 119.07 | 359.84 | 627.37 | - 562.27 |
| Income taxes | -37.69 | 16.75 | -91.55 | - 139.15 | 106.65 |
| Net earnings | 140.51 | - 102.33 | 268.29 | 488.22 | - 455.62 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 39.05 | 22.50 | 22.50 | ||
| Goodwill | 142.87 | 71.45 | |||
| Intangible assets total | 142.87 | 71.45 | 39.05 | 22.50 | 22.50 |
| Machinery and equipment | 19.87 | 14.57 | 9.27 | 3.96 | |
| Tangible assets total | 19.87 | 14.57 | 9.27 | 3.96 | |
| Holdings in group member companies | 50.00 | ||||
| Other receivables | 19.20 | 26.70 | 104.63 | 104.63 | 104.63 |
| Investments total | 69.20 | 26.70 | 104.63 | 104.63 | 104.63 |
| Long term receivables total | |||||
| Finished products/goods | 73.00 | 140.00 | 200.00 | 205.00 | 255.00 |
| Inventories total | 73.00 | 140.00 | 200.00 | 205.00 | 255.00 |
| Current trade debtors | 1 191.07 | 716.01 | 1 372.39 | 1 961.40 | 1 003.67 |
| Current amounts owed by group member comp. | 54.40 | ||||
| Prepayments and accrued income | 87.78 | 90.05 | 39.56 | ||
| Current other receivables | 24.80 | 175.43 | 480.46 | 606.85 | 408.10 |
| Current deferred tax assets | 4.43 | 48.86 | 122.65 | ||
| Short term receivables total | 1 308.08 | 1 084.75 | 1 892.42 | 2 568.24 | 1 534.42 |
| Cash and bank deposits | 1 163.32 | 2 169.53 | 1 700.33 | 693.91 | 280.69 |
| Cash and cash equivalents | 1 163.32 | 2 169.53 | 1 700.33 | 693.91 | 280.69 |
| Balance sheet total (assets) | 2 776.35 | 3 506.99 | 3 945.69 | 3 598.24 | 2 197.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 95.00 | 160.00 | 158.00 | 61.00 |
| Retained earnings | 717.21 | 667.72 | 500.40 | 610.68 | 1 037.90 |
| Profit of the financial year | 140.51 | - 102.33 | 268.29 | 488.22 | - 455.62 |
| Shareholders equity total | 1 018.32 | 710.39 | 978.68 | 1 306.90 | 693.28 |
| Provisions | 10.63 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 372.94 | 567.78 | 429.57 | 691.54 | 562.43 |
| Current owed to participating | 6.83 | 6.68 | |||
| Short-term deferred tax liabilities | 30.06 | 143.78 | |||
| Other non-interest bearing current liabilities | 1 385.09 | 2 228.83 | 2 496.75 | 1 449.20 | 934.85 |
| Current liabilities total | 1 758.03 | 2 796.60 | 2 956.38 | 2 291.34 | 1 503.95 |
| Balance sheet total (liabilities) | 2 776.35 | 3 506.99 | 3 945.69 | 3 598.24 | 2 197.24 |
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.