JKP PRODUKTION ApS
CVR number: 19272990
Ole Rømers Vej 27, 6100 Haderslev
tel: 74533872
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 013.73 | 3 133.94 | 4 127.10 | 3 986.95 | 5 604.53 |
| Employee benefit expenses | -2 686.63 | -2 542.32 | -2 421.82 | -3 106.70 | -4 029.09 |
| Total depreciation | - 247.49 | - 221.63 | - 208.86 | - 213.44 | - 144.37 |
| EBIT | 79.60 | 369.99 | 1 496.41 | 666.80 | 1 431.07 |
| Other financial income | 22.40 | 15.55 | |||
| Other financial expenses | - 190.21 | -82.60 | -82.20 | -80.76 | -64.02 |
| Pre-tax profit | -88.20 | 287.38 | 1 414.21 | 586.04 | 1 382.61 |
| Income taxes | -5.36 | -63.24 | - 337.39 | - 129.82 | - 304.01 |
| Net earnings | -93.56 | 224.14 | 1 076.82 | 456.22 | 1 078.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 046.87 | 4 914.39 | 4 785.00 | 4 654.49 | 4 523.99 |
| Machinery and equipment | 256.65 | 167.50 | 88.03 | 46.94 | 33.07 |
| Other tangible assets | -0.00 | ||||
| Tangible assets total | 5 303.52 | 5 081.89 | 4 873.03 | 4 701.44 | 4 557.07 |
| Other receivables | 0.00 | ||||
| Investments total | 0.00 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 1 559.91 | 1 346.01 | 1 947.10 | 2 199.19 | 1 820.64 |
| Inventories total | 1 559.91 | 1 346.01 | 1 947.10 | 2 199.19 | 1 820.64 |
| Current trade debtors | 570.09 | 583.71 | 1 144.21 | 2 662.11 | 1 521.98 |
| Current amounts owed by group member comp. | 239.88 | 286.35 | |||
| Prepayments and accrued income | 53.31 | 55.19 | |||
| Current other receivables | 142.16 | 38.16 | 244.05 | 259.80 | 218.48 |
| Short term receivables total | 712.25 | 621.87 | 1 388.26 | 3 215.11 | 2 081.99 |
| Cash and bank deposits | 789.33 | 1 388.58 | 1 449.70 | 815.03 | 2 265.89 |
| Cash and cash equivalents | 789.33 | 1 388.58 | 1 449.70 | 815.03 | 2 265.89 |
| Balance sheet total (assets) | 8 365.01 | 8 438.34 | 9 658.08 | 10 930.76 | 10 725.59 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | ||||
| Retained earnings | 3 055.86 | 2 962.30 | 3 186.45 | 4 263.26 | 3 719.48 |
| Profit of the financial year | -93.56 | 224.14 | 1 076.82 | 456.22 | 1 078.60 |
| Shareholders equity total | 3 162.30 | 3 386.45 | 4 463.26 | 4 919.48 | 5 998.08 |
| Provisions | 417.30 | 446.20 | 488.26 | 504.26 | 533.09 |
| Non-current loans from credit institutions | 3 363.65 | 3 194.78 | 3 024.21 | 2 851.94 | 2 677.93 |
| Non-current other liabilities | 61.87 | 144.31 | 90.09 | ||
| Non-current liabilities total | 3 425.52 | 3 339.08 | 3 114.31 | 2 851.94 | 2 677.93 |
| Current loans from credit institutions | 167.19 | 168.87 | 170.56 | 172.27 | 174.00 |
| Advances received | 923.29 | ||||
| Current trade creditors | 343.07 | 288.49 | 407.31 | 853.52 | 275.86 |
| Current owed to group member | 579.68 | 223.75 | 177.58 | ||
| Short-term deferred tax liabilities | 34.34 | 295.33 | 113.84 | 75.17 | |
| Other non-interest bearing current liabilities | 269.94 | 551.17 | 541.46 | 592.15 | 991.45 |
| Current liabilities total | 1 359.88 | 1 266.62 | 1 592.25 | 2 655.08 | 1 516.48 |
| Balance sheet total (liabilities) | 8 365.00 | 8 438.34 | 9 658.08 | 10 930.76 | 10 725.59 |
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.