JUHL-SØRENSEN A/S — Credit Rating and Financial Key Figures
CVR number: 10859573
Engmarken 22, 8220 Brabrand
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 11 846.87 | 12 363.36 | 8 018.20 | 9 611.53 | 8 307.39 |
| Employee benefit expenses | -8 201.76 | -8 517.56 | -5 812.94 | -6 161.41 | -6 315.01 |
| Total depreciation | - 120.77 | - 105.32 | -99.24 | -70.78 | -65.82 |
| EBIT | 3 524.34 | 3 740.48 | 2 106.02 | 3 379.34 | 1 926.55 |
| Other financial income | 81.75 | 145.69 | 195.83 | 62.95 | 194.51 |
| Other financial expenses | - 152.10 | -86.02 | -68.12 | - 500.69 | -40.18 |
| Pre-tax profit | 3 453.99 | 3 800.15 | 2 233.73 | 2 941.61 | 2 080.88 |
| Income taxes | - 761.14 | - 836.43 | - 490.67 | - 646.27 | - 460.36 |
| Net earnings | 2 692.85 | 2 963.73 | 1 743.06 | 2 295.34 | 1 620.52 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 314.87 | 399.53 | 317.44 | 240.32 | 174.50 |
| Tangible assets total | 314.87 | 399.53 | 317.44 | 240.32 | 174.50 |
| Investments total | |||||
| Non-current loans receivable | 350.00 | 415.05 | 1 165.05 | 785.00 | 785.00 |
| Non-current other receivables | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Long term receivables total | 395.00 | 460.05 | 1 210.05 | 830.00 | 830.00 |
| Raw materials and consumables | 120.46 | 120.46 | 120.46 | 120.46 | 120.46 |
| Finished products/goods | 5 625.90 | 8 837.09 | 14 249.00 | 11 207.69 | 15 845.85 |
| Advance payments | 1 990.27 | 4 499.87 | 1 378.21 | 282.06 | 1 758.94 |
| Inventories total | 7 736.62 | 13 457.41 | 15 747.66 | 11 610.20 | 17 725.25 |
| Current trade debtors | 4 866.62 | 5 507.81 | 3 382.90 | 5 360.89 | 3 555.25 |
| Current amounts owed by group member comp. | 13 278.50 | 2 886.03 | |||
| Current other receivables | 708.95 | 1 189.48 | 1 048.18 | 819.20 | 1 058.84 |
| Short term receivables total | 18 854.06 | 9 583.33 | 4 431.07 | 6 180.08 | 4 614.08 |
| Cash and bank deposits | 236.06 | 4 969.34 | 1 213.87 | 5 609.96 | 1 624.39 |
| Cash and cash equivalents | 236.06 | 4 969.34 | 1 213.87 | 5 609.96 | 1 624.39 |
| Balance sheet total (assets) | 27 536.62 | 28 869.66 | 22 920.10 | 24 470.57 | 24 968.22 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 800.00 | 800.00 | 800.00 | 800.00 | 800.00 |
| Shares repurchased | 3 000.00 | 2 500.00 | |||
| Retained earnings | 11 600.97 | 11 793.81 | 14 757.54 | 16 500.60 | 18 795.94 |
| Profit of the financial year | 2 692.85 | 2 963.73 | 1 743.06 | 2 295.34 | 1 620.52 |
| Shareholders equity total | 18 093.81 | 18 057.54 | 17 300.60 | 19 595.94 | 21 216.46 |
| Provisions | 4.32 | 10.97 | 9.31 | 9.38 | 0.27 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 762.54 | ||||
| Current trade creditors | 622.21 | 952.19 | 408.47 | 697.68 | 433.10 |
| Current owed to participating | 0.52 | 0.52 | 0.52 | ||
| Current owed to group member | 2 389.49 | 0.53 | 974.50 | ||
| Short-term deferred tax liabilities | 766.06 | 829.78 | 492.33 | 646.20 | 469.47 |
| Other non-interest bearing current liabilities | 7 130.45 | 8 918.26 | 2 190.81 | 3 304.42 | 1 733.51 |
| Accruals and deferred income | 156.70 | 100.39 | 128.58 | 216.42 | 140.91 |
| Current liabilities total | 9 438.49 | 10 801.15 | 5 610.19 | 4 865.24 | 3 751.48 |
| Balance sheet total (liabilities) | 27 536.62 | 28 869.66 | 22 920.10 | 24 470.57 | 24 968.22 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.