JLM-Taxa ApS
CVR number: 41069759
Kløvervænget 7, 5400 Bogense
Jlmtaxa@hotmail.com
tel: 41140404
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 |
| Net sales | ||||
| Gross profit | 302.33 | 440.95 | 364.00 | 641.64 |
| Employee benefit expenses | - 377.40 | - 375.17 | - 191.09 | - 188.25 |
| Other operating expenses | -25.00 | |||
| Total depreciation | -4.00 | -58.00 | -58.00 | -58.00 |
| EBIT | - 104.07 | 7.78 | 114.91 | 395.39 |
| Other financial income | 14.00 | |||
| Other financial expenses | -0.21 | -20.74 | -2.93 | -16.63 |
| Pre-tax profit | - 104.29 | -12.96 | 111.98 | 392.76 |
| Income taxes | 22.69 | -23.85 | -86.10 | |
| Net earnings | - 104.29 | 9.73 | 88.13 | 306.66 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Intangible rights | 36.00 | 32.00 | 28.00 | 24.00 |
| Intangible assets total | 36.00 | 32.00 | 28.00 | 24.00 |
| Machinery and equipment | 270.00 | 216.00 | 162.00 | 108.00 |
| Tangible assets total | 270.00 | 216.00 | 162.00 | 108.00 |
| Investments total | ||||
| Long term receivables total | ||||
| Inventories total | ||||
| Current other receivables | 317.17 | |||
| Current deferred tax assets | 22.69 | 1.05 | ||
| Short term receivables total | 22.69 | 318.22 | ||
| Cash and bank deposits | 11.89 | 33.67 | 91.83 | 98.45 |
| Cash and cash equivalents | 11.89 | 33.67 | 91.83 | 98.45 |
| Balance sheet total (assets) | 317.89 | 304.36 | 281.83 | 548.67 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 104.29 | -94.55 | -6.42 | |
| Profit of the financial year | - 104.29 | 9.73 | 88.13 | 306.66 |
| Shareholders equity total | -64.29 | -54.55 | 33.58 | 340.24 |
| Provisions | 1.16 | |||
| Non-current loans from credit institutions | 215.00 | 121.54 | 63.77 | 8.52 |
| Non-current other liabilities | 17.70 | |||
| Non-current liabilities total | 215.00 | 139.24 | 63.77 | 8.52 |
| Current loans from credit institutions | 56.84 | 57.80 | 64.79 | |
| Current trade creditors | 16.25 | 21.25 | 45.00 | 25.00 |
| Short-term deferred tax liabilities | 88.31 | |||
| Other non-interest bearing current liabilities | 150.93 | 141.59 | 80.52 | 21.82 |
| Current liabilities total | 167.18 | 219.68 | 183.32 | 199.91 |
| Balance sheet total (liabilities) | 317.89 | 304.36 | 281.83 | 548.67 |
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.