J-Ware Scandinavia ApS
CVR number: 40092293
Baldershøj 17 C, 2635 Ishøj
info@jware.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 49.04 | 101.83 | 293.42 | 857.32 | 1 468.43 |
| Employee benefit expenses | - 431.49 | -1 082.75 | |||
| Total depreciation | -2.88 | -2.88 | -2.88 | -5.76 | |
| EBIT | 46.16 | 98.95 | 290.54 | 420.07 | 385.68 |
| Other financial expenses | -0.03 | -1.54 | -2.12 | -17.77 | |
| Pre-tax profit | 46.14 | 98.95 | 289.00 | 417.95 | 367.91 |
| Income taxes | -10.15 | -22.40 | -63.58 | -91.95 | -80.94 |
| Net earnings | 35.99 | 76.55 | 225.42 | 326.00 | 286.97 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 11.52 | 8.64 | 5.76 | ||
| Tangible assets total | 11.52 | 8.64 | 5.76 | ||
| Other receivables | 11.25 | 148.13 | 148.13 | ||
| Investments total | 11.25 | 148.13 | 148.13 | ||
| Long term receivables total | |||||
| Raw materials and consumables | 163.49 | 269.24 | 532.75 | 1 064.11 | 1 844.74 |
| Inventories total | 163.49 | 269.24 | 532.75 | 1 064.11 | 1 844.74 |
| Current trade debtors | 11.49 | 9.91 | 184.71 | ||
| Current amounts owed by group member comp. | 270.00 | ||||
| Current deferred tax assets | 67.90 | ||||
| Short term receivables total | 11.49 | 279.91 | 252.61 | ||
| Cash and bank deposits | 25.98 | 1.25 | 279.49 | 386.80 | 276.95 |
| Cash and cash equivalents | 25.98 | 1.25 | 279.49 | 386.80 | 276.95 |
| Balance sheet total (assets) | 212.48 | 559.03 | 829.25 | 1 599.05 | 2 522.42 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 36.62 | 113.17 | 338.59 | 664.59 | |
| Profit of the financial year | 35.99 | 76.55 | 225.42 | 326.00 | 286.97 |
| Shareholders equity total | 85.99 | 163.17 | 388.59 | 714.59 | 1 001.56 |
| Non-current liabilities total | |||||
| Current trade creditors | 70.32 | 131.04 | 109.85 | 138.26 | 438.81 |
| Current owed to participating | 18.70 | 209.26 | 137.98 | 367.72 | 380.12 |
| Short-term deferred tax liabilities | 10.15 | 21.77 | 59.58 | 83.39 | 80.94 |
| Other non-interest bearing current liabilities | 27.33 | 33.80 | 133.24 | 295.09 | 620.99 |
| Current liabilities total | 126.50 | 395.87 | 440.66 | 884.45 | 1 520.86 |
| Balance sheet total (liabilities) | 212.48 | 559.03 | 829.25 | 1 599.05 | 2 522.42 |
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.