JM SOLFILM & SKILTE ApS
CVR number: 10151759
Gåsdalvej 12 A, Troldhede 6920 Videbæk
info@jm-sos.dk
tel: 96817777
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 686.44 | 2 353.16 | 2 327.35 | 2 616.41 | 3 583.78 |
| Employee benefit expenses | -1 642.37 | -1 366.10 | -1 324.77 | -1 388.04 | -1 640.50 |
| Total depreciation | - 174.98 | - 150.21 | - 278.13 | - 285.75 | - 401.95 |
| EBIT | 869.09 | 836.86 | 724.46 | 942.63 | 1 541.33 |
| Other financial income | 0.30 | 0.43 | 1.64 | 0.97 | 1.68 |
| Other financial expenses | -3.35 | -12.32 | -19.08 | -5.66 | -14.14 |
| Pre-tax profit | 866.03 | 824.96 | 707.02 | 937.93 | 1 528.87 |
| Income taxes | - 190.94 | - 182.64 | - 155.91 | - 206.49 | - 336.53 |
| Net earnings | 675.09 | 642.32 | 551.11 | 731.44 | 1 192.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 268.55 | 1 718.82 | 1 774.85 | ||
| Machinery and equipment | 523.05 | 491.62 | 673.52 | 1 072.02 | 1 078.72 |
| Tangible assets total | 523.05 | 491.62 | 1 942.07 | 2 790.84 | 2 853.57 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 243.15 | 261.50 | 250.87 | 396.17 | 388.55 |
| Inventories total | 243.15 | 261.50 | 250.87 | 396.17 | 388.55 |
| Current trade debtors | 405.91 | 304.95 | 315.39 | 505.72 | 500.03 |
| Current amounts owed by group member comp. | 179.09 | 278.94 | 366.01 | ||
| Prepayments and accrued income | 34.35 | 36.65 | 21.57 | 35.90 | 51.47 |
| Current other receivables | 293.19 | 9.04 | |||
| Short term receivables total | 440.26 | 634.79 | 516.05 | 820.56 | 926.54 |
| Cash and bank deposits | 871.04 | 1 563.45 | 333.54 | 307.00 | 1 364.10 |
| Cash and cash equivalents | 871.04 | 1 563.45 | 333.54 | 307.00 | 1 364.10 |
| Balance sheet total (assets) | 2 077.50 | 2 951.36 | 3 042.53 | 4 314.56 | 5 532.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 525.24 | 1 087.33 | 1 615.26 | 2 048.57 | 2 658.01 |
| Profit of the financial year | 675.09 | 642.32 | 551.11 | 731.44 | 1 192.33 |
| Shareholders equity total | 1 435.93 | 1 967.66 | 2 405.76 | 3 022.81 | 4 097.34 |
| Provisions | 10.88 | 14.71 | 17.44 | 35.43 | 30.15 |
| Non-current leasing loans | 132.91 | 100.94 | 67.83 | 412.57 | 300.76 |
| Non-current liabilities total | 132.91 | 100.94 | 67.83 | 412.57 | 300.76 |
| Current loans from credit institutions | 30.86 | 31.96 | 33.13 | 120.34 | 111.81 |
| Current trade creditors | 128.09 | 74.98 | 80.20 | 184.57 | 135.83 |
| Short-term deferred tax liabilities | 22.33 | 13.76 | 153.19 | 188.50 | 300.81 |
| Other non-interest bearing current liabilities | 316.50 | 747.35 | 284.98 | 350.35 | 556.05 |
| Current liabilities total | 497.78 | 868.05 | 551.49 | 843.76 | 1 104.51 |
| Balance sheet total (liabilities) | 2 077.50 | 2 951.36 | 3 042.53 | 4 314.56 | 5 532.76 |
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.