J.O.M. RUSTFRI SMEDE OG MONTAGE A/S — Credit Rating and Financial Key Figures
CVR number: 30694732
Industrivej 32, 7700 Thisted
info@jomrustfri.dk
tel: 97920644
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 14 598.25 | 20 902.22 | 14 693.78 | 12 322.49 | 17 412.93 |
| Employee benefit expenses | -8 095.47 | -9 420.73 | -9 459.53 | -8 472.01 | -10 781.92 |
| Other operating expenses | -2.07 | ||||
| Total depreciation | - 318.92 | - 301.59 | - 339.73 | - 320.90 | - 404.39 |
| EBIT | 6 181.79 | 11 179.89 | 4 894.51 | 3 529.58 | 6 226.63 |
| Other financial income | 0.89 | 13.75 | |||
| Other financial expenses | - 115.25 | -66.00 | - 121.02 | -51.15 | -1.01 |
| Pre-tax profit | 6 066.54 | 11 113.89 | 4 773.49 | 3 479.32 | 6 239.37 |
| Income taxes | -1 343.00 | -2 447.04 | -1 055.57 | - 772.19 | -1 379.70 |
| Net earnings | 4 723.54 | 8 666.84 | 3 717.92 | 2 707.13 | 4 859.67 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 952.31 | 1 849.05 | 1 745.80 | 1 642.54 | 1 539.29 |
| Machinery and equipment | 308.94 | 569.79 | 404.57 | 464.73 | 998.82 |
| Advance payments and construction in progress | 90.00 | ||||
| Tangible assets total | 2 351.25 | 2 418.84 | 2 150.37 | 2 107.27 | 2 538.11 |
| Investments total | |||||
| Non-current loans receivable | 8.00 | 8.00 | 8.00 | ||
| Long term receivables total | 8.00 | 8.00 | 8.00 | ||
| Semifinished products | 143.58 | 40.65 | |||
| Raw materials and consumables | 1 341.06 | 2 412.66 | 1 919.73 | 1 527.35 | 1 770.05 |
| Finished products/goods | 486.50 | 412.50 | 530.00 | 440.20 | 110.00 |
| Inventories total | 1 827.56 | 2 968.74 | 2 490.39 | 1 967.55 | 1 880.05 |
| Current trade debtors | 5 034.03 | 11 160.22 | 5 187.62 | 3 239.45 | 1 690.51 |
| Current amounts owed by group member comp. | 1 526.38 | 357.71 | 627.82 | 1 180.07 | |
| Prepayments and accrued income | 135.00 | 135.03 | 144.13 | 149.08 | 134.08 |
| Current other receivables | 936.05 | 1 434.36 | 400.01 | 758.71 | 148.72 |
| Short term receivables total | 7 631.47 | 12 729.62 | 6 089.46 | 4 775.05 | 3 153.38 |
| Cash and bank deposits | 3 089.69 | 2 745.10 | 1 231.27 | 2 535.02 | 2 989.44 |
| Cash and cash equivalents | 3 089.69 | 2 745.10 | 1 231.27 | 2 535.02 | 2 989.44 |
| Balance sheet total (assets) | 14 907.96 | 20 870.30 | 11 969.49 | 11 384.89 | 10 560.96 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 588.24 | 588.24 | 588.24 | 588.24 | 588.24 |
| Shares repurchased | 5 000.00 | 8 666.84 | 2 565.36 | 1 935.60 | 6 000.00 |
| Other reserves | -4 000.00 | ||||
| Retained earnings | -2 333.36 | -6 276.65 | - 175.18 | 1 607.14 | -1 685.72 |
| Profit of the financial year | 4 723.54 | 8 666.84 | 3 717.92 | 2 707.13 | 4 859.67 |
| Shareholders equity total | 7 978.42 | 11 645.27 | 6 696.34 | 6 838.11 | 5 762.18 |
| Provisions | 129.07 | 817.80 | 247.90 | 402.35 | 405.67 |
| Non-current liabilities total | |||||
| Advances received | 164.25 | ||||
| Current trade creditors | 1 228.75 | 880.72 | 666.04 | 836.48 | 588.20 |
| Current owed to group member | 210.12 | ||||
| Short-term deferred tax liabilities | 1 338.56 | 857.48 | 1 625.48 | 617.74 | 1 376.38 |
| Other non-interest bearing current liabilities | 3 389.24 | 4 852.79 | 2 458.23 | 1 581.74 | 2 152.76 |
| Accruals and deferred income | 843.91 | 1 441.87 | 275.50 | 1 108.47 | 275.77 |
| Current liabilities total | 6 800.47 | 8 407.24 | 5 025.25 | 4 144.42 | 4 393.12 |
| Balance sheet total (liabilities) | 14 907.96 | 20 870.30 | 11 969.49 | 11 384.89 | 10 560.96 |
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.