JYSK LÆKAGESPORING ApS
CVR number: 32082777
Porsholtparken 54, 6740 Bramming
info@jysk-laekagesporing.dk
tel: 75173830
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 848.00 | 3 981.00 | 4 194.00 | 3 934.00 | 4 068.34 |
| Employee benefit expenses | -2 181.00 | -2 304.00 | -2 640.00 | -2 621.00 | -2 422.37 |
| Total depreciation | - 593.00 | - 637.00 | - 634.00 | - 558.00 | - 407.37 |
| EBIT | 1 074.00 | 1 040.00 | 920.00 | 755.00 | 1 238.60 |
| Other financial income | 10.00 | 1.00 | 34.00 | 52.00 | 78.48 |
| Other financial expenses | -17.00 | -8.00 | -6.00 | -2.22 | |
| Pre-tax profit | 1 067.00 | 1 041.00 | 946.00 | 801.00 | 1 314.87 |
| Income taxes | - 235.00 | - 223.00 | - 216.00 | - 180.00 | - 290.17 |
| Net earnings | 832.00 | 818.00 | 730.00 | 621.00 | 1 024.70 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 525.00 | 385.00 | 245.00 | 105.00 | |
| Intangible assets total | 525.00 | 385.00 | 245.00 | 105.00 | |
| Machinery and equipment | 1 507.00 | 1 124.00 | 685.00 | 760.00 | 944.99 |
| Tangible assets total | 1 507.00 | 1 124.00 | 685.00 | 760.00 | 944.99 |
| Other receivables | 28.00 | 28.00 | 27.50 | ||
| Investments total | 28.00 | 28.00 | 27.50 | ||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 560.00 | 622.00 | 544.00 | 811.00 | 605.97 |
| Current amounts owed by group member comp. | 923.00 | 956.00 | 1 776.00 | 1 063.20 | |
| Prepayments and accrued income | 30.00 | 35.00 | 69.00 | 50.00 | 28.65 |
| Current other receivables | 8.00 | 20.00 | 439.85 | ||
| Current deferred tax assets | 26.00 | 32.00 | 7.55 | ||
| Short term receivables total | 590.00 | 1 580.00 | 1 603.00 | 2 689.00 | 2 145.23 |
| Cash and bank deposits | 1 452.00 | 967.00 | 468.00 | 117.00 | 796.20 |
| Cash and cash equivalents | 1 452.00 | 967.00 | 468.00 | 117.00 | 796.20 |
| Balance sheet total (assets) | 4 074.00 | 4 056.00 | 3 029.00 | 3 699.00 | 3 913.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 350.00 | 200.00 | 800.00 | 800.00 | |
| Retained earnings | 1 139.00 | 1 271.00 | 1 288.00 | 1 218.00 | 1 039.28 |
| Profit of the financial year | 832.00 | 818.00 | 730.00 | 621.00 | 1 024.70 |
| Shareholders equity total | 2 446.00 | 2 414.00 | 2 143.00 | 2 764.00 | 2 988.99 |
| Provisions | 8.00 | 5.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 51.00 | 75.00 | 71.00 | 71.00 | 72.93 |
| Current owed to group member | 581.00 | 62.00 | |||
| Short-term deferred tax liabilities | 40.00 | 186.00 | 265.94 | ||
| Other non-interest bearing current liabilities | 988.00 | 1 500.00 | 775.00 | 678.00 | 586.07 |
| Current liabilities total | 1 620.00 | 1 637.00 | 886.00 | 935.00 | 924.93 |
| Balance sheet total (liabilities) | 4 074.00 | 4 056.00 | 3 029.00 | 3 699.00 | 3 913.92 |
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.