PJ Montage Aps — Credit Rating and Financial Key Figures
CVR number: 37383309
Fogedvænget 90, 8722 Hedensted
pjj.invest1967@gmail.com
tel: 20289910
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 145.08 | 2 316.51 | 1 815.18 | 1 544.23 | 1 606.47 |
| Employee benefit expenses | -1 047.16 | -2 294.52 | -1 974.27 | -1 521.14 | -1 561.30 |
| Total depreciation | -3.59 | -5.38 | -5.38 | -5.38 | |
| EBIT | 97.92 | 18.40 | - 164.47 | 17.71 | 39.79 |
| Other financial income | 0.03 | ||||
| Other financial expenses | -8.27 | -3.54 | -7.91 | -10.70 | -23.42 |
| Pre-tax profit | 89.65 | 14.86 | - 172.38 | 7.01 | 16.40 |
| Income taxes | -19.82 | -4.30 | 32.66 | 0.75 | -9.58 |
| Net earnings | 69.83 | 10.56 | - 139.72 | 7.76 | 6.82 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 23.31 | 17.93 | 12.55 | 7.17 | |
| Tangible assets total | 23.31 | 17.93 | 12.55 | 7.17 | |
| Participating interests | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 107.79 | 284.63 | 285.00 | 269.81 | 313.50 |
| Current amounts owed by group member comp. | 78.41 | 80.15 | 47.15 | 18.33 | 12.50 |
| Current other receivables | 50.00 | 192.73 | 103.23 | 77.73 | |
| Current deferred tax assets | 34.00 | 40.99 | 38.81 | 31.06 | |
| Short term receivables total | 186.20 | 448.77 | 565.87 | 430.19 | 434.79 |
| Cash and bank deposits | 187.77 | 421.86 | 241.91 | 138.02 | 161.00 |
| Cash and cash equivalents | 187.77 | 421.86 | 241.91 | 138.02 | 161.00 |
| Balance sheet total (assets) | 373.97 | 893.95 | 825.72 | 580.76 | 602.97 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 50.42 | 120.25 | 130.81 | -8.90 | -1.14 |
| Profit of the financial year | 69.83 | 10.56 | - 139.72 | 7.76 | 6.82 |
| Shareholders equity total | 170.25 | 180.81 | 41.10 | 48.86 | 55.68 |
| Provisions | 0.69 | ||||
| Non-current other liabilities | 183.49 | 183.49 | |||
| Non-current deferred tax liabilities | 19.82 | 3.61 | |||
| Non-current liabilities total | 19.82 | 187.10 | 183.49 | ||
| Current trade creditors | 24.60 | 45.95 | 84.52 | 46.89 | 111.96 |
| Current owed to participating | 2.28 | 5.10 | 44.06 | 53.11 | 1.19 |
| Short-term deferred tax liabilities | 9.46 | 19.82 | |||
| Other non-interest bearing current liabilities | 147.56 | 454.47 | 472.54 | 431.90 | 434.14 |
| Current liabilities total | 183.90 | 525.34 | 601.13 | 531.90 | 547.29 |
| Balance sheet total (liabilities) | 373.97 | 893.95 | 825.72 | 580.76 | 602.97 |
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.