Jacob Meyer ApS — Credit Rating and Financial Key Figures
CVR number: 39409186
Engtoften 3, 2760 Måløv
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -18.43 | ||||
| Gross profit | -18.43 | -18.88 | -28.88 | -31.31 | - 190.20 |
| Employee benefit expenses | -4.39 | - 136.00 | |||
| EBIT | -22.82 | -18.88 | -28.88 | -31.31 | - 326.20 |
| Other financial income | 0.02 | 83.82 | 6.99 | 227.34 | |
| Other financial expenses | -1.32 | -0.56 | -5.29 | - 220.95 | -0.45 |
| Net income from associates (fin.) | 340.65 | 1 092.90 | 1 037.28 | 811.54 | 727.70 |
| Pre-tax profit | 316.51 | 1 073.49 | 1 086.92 | 566.28 | 628.40 |
| Income taxes | -89.82 | - 230.11 | - 240.46 | - 135.95 | - 127.47 |
| Net earnings | 226.69 | 843.37 | 846.47 | 430.33 | 500.93 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 440.65 | 882.55 | 387.28 | 824.35 | 827.70 |
| Investments total | 440.65 | 882.55 | 387.28 | 824.35 | 827.70 |
| Long term receivables total | |||||
| Inventories total | |||||
| Prepayments and accrued income | 43.33 | ||||
| Current other receivables | 13.45 | ||||
| Current deferred tax assets | 21.33 | 44.55 | 43.26 | 36.04 | |
| Short term receivables total | 21.33 | 44.55 | 43.26 | 92.82 | |
| Other current investments | 1 032.16 | 879.91 | 1 124.79 | ||
| Cash and bank deposits | 39.26 | 233.89 | 316.71 | 353.23 | 467.97 |
| Cash and cash equivalents | 39.26 | 233.89 | 1 348.87 | 1 233.14 | 1 592.76 |
| Balance sheet total (assets) | 501.24 | 1 116.44 | 1 780.69 | 2 100.75 | 2 513.29 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 88.00 | 88.00 | 88.00 | 88.00 | 88.00 |
| Shares repurchased | 150.00 | 150.00 | 114.40 | 117.80 | 122.00 |
| Other reserves | 287.28 | 724.35 | 727.70 | ||
| Retained earnings | -98.86 | -22.17 | 419.53 | 711.12 | 1 016.10 |
| Profit of the financial year | 226.69 | 843.37 | 846.47 | 430.33 | 500.93 |
| Shareholders equity total | 365.83 | 1 059.21 | 1 755.67 | 2 071.60 | 2 454.74 |
| Provisions | 6.16 | 0.01 | 4.13 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 29.25 | 30.96 | 20.00 | 25.00 | 31.50 |
| Short-term deferred tax liabilities | 26.26 | 5.02 | |||
| Other non-interest bearing current liabilities | 100.00 | 0.02 | 27.05 | ||
| Current liabilities total | 129.25 | 57.22 | 25.02 | 25.02 | 58.55 |
| Balance sheet total (liabilities) | 501.24 | 1 116.44 | 1 780.69 | 2 100.75 | 2 513.29 |
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.