JGEC LANDBRUG ApS — Credit Rating and Financial Key Figures
CVR number: 28303998
Lindevej 10, Linde 8981 Spentrup
jgec@mail.dk
tel: 21839511
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 320.66 | - 328.01 | 262.65 | 732.42 | - 446.93 |
| Total depreciation | -13.02 | -13.02 | -13.02 | -13.02 | -13.02 |
| EBIT | 307.64 | - 341.03 | 249.63 | 719.40 | - 459.94 |
| Other financial income | 2.60 | 31.80 | 16.86 | 6.51 | |
| Other financial expenses | -38.79 | -63.70 | -77.43 | -52.34 | -58.34 |
| Pre-tax profit | 271.45 | - 404.74 | 204.00 | 683.92 | - 511.77 |
| Income taxes | -62.77 | -2.86 | - 135.42 | 113.78 | |
| Net earnings | 208.69 | - 407.60 | 204.00 | 548.50 | - 397.99 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 91.12 | 78.10 | 65.09 | ||
| Intangible rights | 52.07 | 39.05 | |||
| Intangible assets total | 91.12 | 78.10 | 65.09 | 52.07 | 39.05 |
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 692.81 | ||||
| Inventories total | 692.81 | ||||
| Current trade debtors | 980.96 | 89.42 | 258.01 | ||
| Current amounts owed by group member comp. | 837.88 | 635.21 | 787.71 | 247.38 | |
| Current other receivables | 33.81 | 42.63 | 104.39 | 42.16 | 30.85 |
| Current deferred tax assets | 2.86 | 36.00 | 34.61 | 102.33 | |
| Short term receivables total | 1 017.63 | 880.51 | 775.60 | 953.90 | 638.56 |
| Cash and bank deposits | 482.34 | 6.53 | 24.90 | ||
| Cash and cash equivalents | 482.34 | 6.53 | 24.90 | ||
| Balance sheet total (assets) | 1 591.10 | 965.15 | 865.59 | 1 698.78 | 677.61 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 205.66 | 414.35 | 6.75 | 210.75 | 759.25 |
| Profit of the financial year | 208.69 | - 407.60 | 204.00 | 548.50 | - 397.99 |
| Shareholders equity total | 539.35 | 131.75 | 335.75 | 884.25 | 486.26 |
| Provisions | 11.46 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 27.90 | 76.21 | |||
| Current trade creditors | 365.39 | 426.57 | 60.34 | 541.84 | 26.73 |
| Current owed to participating | 124.05 | 45.33 | |||
| Current owed to group member | 86.33 | ||||
| Short-term deferred tax liabilities | 54.77 | 52.77 | 18.00 | 123.97 | |
| Other non-interest bearing current liabilities | 507.54 | 308.73 | 451.50 | 109.36 | 2.08 |
| Current liabilities total | 1 051.75 | 833.40 | 529.84 | 803.07 | 191.35 |
| Balance sheet total (liabilities) | 1 591.10 | 965.15 | 865.59 | 1 698.78 | 677.61 |
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.