JONNA NIELSEN, BYGGERÅDGIVER ApS — Credit Rating and Financial Key Figures
CVR number: 32880126
Chr Hauchs Alle 3, 3500 Værløse
jbn@jonna-nielsen.dk
tel: 50857570
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 667.83 | 766.09 | 711.79 | 921.51 | 626.61 |
| Employee benefit expenses | - 375.72 | - 634.12 | - 611.00 | - 596.50 | - 462.65 |
| Other operating expenses | - 129.28 | - 113.34 | |||
| EBIT | 292.12 | 131.98 | 100.78 | 195.74 | 50.62 |
| Other financial income | 40.01 | ||||
| Other financial expenses | -6.06 | -12.05 | -18.56 | -3.34 | |
| Pre-tax profit | 286.05 | 119.92 | 82.22 | 192.40 | 90.63 |
| Income taxes | -63.25 | -26.84 | -18.37 | -43.33 | -20.04 |
| Net earnings | 222.80 | 93.08 | 63.85 | 149.07 | 70.59 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Other receivables | 9.71 | 9.90 | 23.79 | 13.17 | |
| Investments total | 9.71 | 9.90 | 23.79 | 13.17 | |
| Non-current loans receivable | 10.11 | ||||
| Long term receivables total | 10.11 | ||||
| Inventories total | |||||
| Current trade debtors | 95.63 | 35.59 | 117.23 | 105.75 | 25.00 |
| Prepayments and accrued income | 10.68 | 11.24 | |||
| Current other receivables | 100.00 | 100.00 | 40.04 | 30.00 | |
| Current deferred tax assets | 2.63 | 20.63 | 45.00 | ||
| Short term receivables total | 206.31 | 146.83 | 159.90 | 156.38 | 70.00 |
| Cash and bank deposits | 1 353.98 | 1 465.33 | 1 493.96 | 1 634.66 | 1 761.02 |
| Cash and cash equivalents | 1 353.98 | 1 465.33 | 1 493.96 | 1 634.66 | 1 761.02 |
| Balance sheet total (assets) | 1 570.01 | 1 622.07 | 1 663.97 | 1 814.82 | 1 844.19 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 115.00 | 115.00 | 115.00 | 115.00 | 115.00 |
| Shares repurchased | 58.50 | ||||
| Retained earnings | 1 024.18 | 1 246.98 | 1 340.07 | 1 345.42 | 1 494.49 |
| Profit of the financial year | 222.80 | 93.08 | 63.85 | 149.07 | 70.59 |
| Shareholders equity total | 1 361.98 | 1 455.07 | 1 518.92 | 1 667.99 | 1 680.08 |
| Non-current deferred tax liabilities | 43.33 | 63.37 | |||
| Non-current liabilities total | 43.33 | 63.37 | |||
| Short-term deferred tax liabilities | 55.25 | 9.84 | |||
| Other non-interest bearing current liabilities | 152.77 | 157.16 | 145.05 | 103.51 | 100.75 |
| Current liabilities total | 208.02 | 167.00 | 145.05 | 103.51 | 100.75 |
| Balance sheet total (liabilities) | 1 570.01 | 1 622.07 | 1 663.97 | 1 814.82 | 1 844.19 |
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.