HJ. Jørgensen & Søn Aps — Credit Rating and Financial Key Figures
CVR number: 39034336
Skovlytoften 8, Øverød 2840 Holte
morten@hjjs.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 629.00 | 2 610.48 | 3 145.45 | 3 382.13 | 4 194.57 |
| Employee benefit expenses | -2 529.25 | -2 387.56 | -2 936.33 | -3 269.21 | -3 988.02 |
| Other operating expenses | -2.77 | ||||
| Total depreciation | -33.94 | -37.84 | -52.49 | -81.81 | -74.47 |
| EBIT | 63.03 | 185.08 | 156.63 | 31.11 | 132.08 |
| Other financial income | 0.76 | 0.04 | 0.62 | 0.91 | |
| Other financial expenses | -10.15 | -5.10 | -5.11 | -18.81 | -31.98 |
| Pre-tax profit | 53.64 | 179.98 | 151.55 | 12.92 | 101.01 |
| Income taxes | -14.98 | -45.19 | -36.51 | -7.36 | -23.15 |
| Net earnings | 38.66 | 134.80 | 115.05 | 5.56 | 77.86 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 134.69 | 70.39 | 309.47 | 227.66 | 192.19 |
| Tangible assets total | 134.69 | 70.39 | 309.47 | 227.66 | 192.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 5.00 | 5.00 | 5.00 | 110.15 | 547.48 |
| Advance payments | 20.86 | ||||
| Inventories total | 25.86 | 5.00 | 5.00 | 110.15 | 547.48 |
| Current trade debtors | 690.75 | 1 036.92 | 967.57 | 669.21 | 837.31 |
| Current amounts owed by group member comp. | 39.34 | ||||
| Prepayments and accrued income | 112.31 | 179.92 | 276.62 | 232.86 | 163.44 |
| Current other receivables | 55.64 | 79.53 | 139.12 | 721.75 | 102.61 |
| Short term receivables total | 898.05 | 1 296.36 | 1 383.31 | 1 623.83 | 1 103.36 |
| Cash and bank deposits | 166.70 | 642.90 | 298.67 | 109.71 | 417.71 |
| Cash and cash equivalents | 166.70 | 642.90 | 298.67 | 109.71 | 417.71 |
| Balance sheet total (assets) | 1 225.30 | 2 014.66 | 1 996.45 | 2 071.34 | 2 260.74 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 78.29 | 116.95 | 251.74 | 366.79 | 372.35 |
| Profit of the financial year | 38.66 | 134.80 | 115.05 | 5.56 | 77.86 |
| Shareholders equity total | 166.95 | 301.74 | 416.79 | 422.35 | 500.21 |
| Provisions | 15.87 | 34.80 | 61.17 | 68.54 | 48.46 |
| Non-current other liabilities | 59.56 | 203.03 | 166.39 | ||
| Non-current deferred tax liabilities | 171.80 | 177.81 | |||
| Non-current liabilities total | 59.56 | 203.03 | 166.39 | 171.80 | 177.81 |
| Current trade creditors | 288.42 | 391.90 | 597.19 | 313.24 | 314.57 |
| Current owed to group member | 1.93 | 24.33 | 205.86 | 168.72 | |
| Short-term deferred tax liabilities | 39.67 | 26.26 | 10.13 | 43.23 | |
| Other non-interest bearing current liabilities | 654.84 | 1 055.00 | 720.45 | 889.55 | 1 007.73 |
| Current liabilities total | 982.93 | 1 475.09 | 1 352.09 | 1 408.65 | 1 534.25 |
| Balance sheet total (liabilities) | 1 225.30 | 2 014.66 | 1 996.45 | 2 071.34 | 2 260.74 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.