JANNIK SCHäFFER ApS — Credit Rating and Financial Key Figures
CVR number: 26043271
Virginiavej 2, 2000 Frederiksberg
jannik@jannik.dk
tel: 40606655
www.jannik.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -34.13 | -33.09 | -33.45 | -25.15 | 140.52 |
| Employee benefit expenses | -91.32 | -88.33 | -88.58 | -91.19 | -49.85 |
| Other operating expenses | -22.96 | ||||
| Total depreciation | -24.63 | ||||
| EBIT | - 125.45 | - 121.42 | - 122.04 | - 116.34 | 43.08 |
| Other financial income | 132.91 | 57.30 | 8.70 | 7.20 | 69.73 |
| Other financial expenses | -20.96 | - 137.45 | -38.72 | -92.07 | |
| Pre-tax profit | -13.50 | - 201.57 | - 152.06 | - 201.21 | 112.81 |
| Income taxes | -4.70 | ||||
| Net earnings | -13.50 | - 201.57 | - 156.76 | - 201.21 | 112.81 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2.00 | 1.25 | 62.00 | ||
| Prepayments and accrued income | 2.83 | 6.78 | 3.68 | 3.65 | |
| Current other receivables | 3.25 | 1.29 | |||
| Current deferred tax assets | 9.73 | 12.08 | 1.39 | 1.32 | |
| Short term receivables total | 15.81 | 22.16 | 6.32 | 1.32 | 65.65 |
| Other current investments | 1 137.24 | 350.50 | 341.92 | 279.55 | 1 290.24 |
| Cash and bank deposits | 3 600.17 | 4 179.18 | 4 047.93 | 3 856.08 | 2 923.40 |
| Cash and cash equivalents | 4 737.41 | 4 529.68 | 4 389.85 | 4 135.64 | 4 213.64 |
| Balance sheet total (assets) | 4 753.22 | 4 551.83 | 4 396.16 | 4 136.95 | 4 279.28 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | ||||
| Retained earnings | 4 617.79 | 4 604.29 | 4 345.51 | 4 188.76 | 3 987.55 |
| Profit of the financial year | -13.50 | - 201.57 | - 156.76 | - 201.21 | 112.81 |
| Shareholders equity total | 4 729.29 | 4 527.72 | 4 370.96 | 4 112.55 | 4 225.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 16.30 | 16.30 | 16.30 | 16.30 | 16.30 |
| Current owed to participating | 2.11 | 2.11 | 2.11 | 2.16 | 2.61 |
| Other non-interest bearing current liabilities | 5.53 | 5.71 | 6.80 | 5.95 | 35.01 |
| Current liabilities total | 23.94 | 24.12 | 25.21 | 24.41 | 53.92 |
| Balance sheet total (liabilities) | 4 753.22 | 4 551.83 | 4 396.16 | 4 136.95 | 4 279.28 |
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.