Jysk Kornteknik ApS — Credit Rating and Financial Key Figures
CVR number: 39724669
Risbjergvej 75, 7330 Brande
info@jysk-kornteknik.dk
www.jysk-kornteknik.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 345.37 | 1 556.44 | 1 614.30 | 2 010.45 | 1 692.10 |
| Employee benefit expenses | -1 090.33 | - 929.90 | -1 056.39 | -1 168.37 | -1 249.36 |
| Total depreciation | -8.48 | -11.15 | -11.15 | -11.15 | -14.90 |
| EBIT | 246.56 | 615.39 | 546.76 | 830.93 | 427.84 |
| Other financial income | 0.49 | ||||
| Other financial expenses | -5.26 | -7.19 | -8.77 | -9.43 | -0.10 |
| Pre-tax profit | 241.30 | 608.21 | 538.49 | 821.50 | 427.74 |
| Income taxes | -53.10 | - 134.53 | - 123.73 | - 180.94 | - 100.13 |
| Net earnings | 188.20 | 473.67 | 414.75 | 640.56 | 327.61 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 47.29 | 36.15 | 25.00 | 13.85 | 2.70 |
| Machinery and equipment | 76.25 | ||||
| Tangible assets total | 47.29 | 36.15 | 25.00 | 13.85 | 78.95 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 103.48 | 82.24 | 102.95 | 237.15 | 189.18 |
| Prepayments and accrued income | 21.20 | 19.34 | 13.00 | 26.49 | 48.79 |
| Current other receivables | 5.60 | 5.60 | 5.60 | ||
| Current deferred tax assets | 51.46 | 12.81 | |||
| Short term receivables total | 124.68 | 101.57 | 173.01 | 269.25 | 256.38 |
| Cash and bank deposits | 364.10 | 1 176.30 | 1 292.96 | 2 133.66 | 2 003.99 |
| Cash and cash equivalents | 364.10 | 1 176.30 | 1 292.96 | 2 133.66 | 2 003.99 |
| Balance sheet total (assets) | 536.07 | 1 314.02 | 1 490.97 | 2 416.76 | 2 339.32 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Share premium account | 50.00 | 50.00 | 50.00 | ||
| Shares repurchased | 300.00 | 300.00 | |||
| Retained earnings | 188.20 | 661.88 | 826.63 | 1 167.19 | |
| Profit of the financial year | 188.20 | 473.67 | 414.75 | 640.56 | 327.61 |
| Shareholders equity total | 288.20 | 761.88 | 1 176.63 | 1 817.19 | 1 844.80 |
| Provisions | 1.20 | 1.05 | 0.32 | 3.05 | 4.17 |
| Non-current liabilities total | |||||
| Current trade creditors | 27.98 | 32.94 | 20.04 | 156.47 | 134.39 |
| Current owed to participating | 30.00 | 26.38 | |||
| Short-term deferred tax liabilities | 51.90 | 134.66 | 132.18 | ||
| Other non-interest bearing current liabilities | 136.79 | 357.11 | 293.97 | 307.88 | 355.97 |
| Current liabilities total | 246.67 | 551.09 | 314.01 | 596.52 | 490.36 |
| Balance sheet total (liabilities) | 536.07 | 1 314.02 | 1 490.97 | 2 416.76 | 2 339.32 |
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.