JENSEN SEEDS A/S
CVR number: 21377538
Ørbækvej 761, Birkum 5220 Odense SØ
info@jensen-seeds.dk
tel: 65972411
www.jensen-seeds.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 38 478.05 | 68 573.99 | 32 629.33 | ||
| Employee benefit expenses | -21 188.99 | -27 735.44 | -25 348.43 | ||
| Total depreciation | -5 842.88 | -6 250.26 | -6 293.46 | ||
| EBIT | 66 931.00 | 18 755.00 | 11 446.18 | 34 588.29 | 987.44 |
| Other financial income | 303.24 | ||||
| Other financial expenses | - 712.36 | -1 741.27 | |||
| Net income from associates (fin.) | -11 196.20 | -10 893.36 | -15 566.10 | ||
| Pre-tax profit | 50 838.00 | 13 426.00 | - 462.37 | 21 953.65 | -14 275.42 |
| Income taxes | -2 365.84 | -7 237.07 | - 289.92 | ||
| Net earnings | 50 838.00 | 13 426.00 | -2 828.21 | 14 716.59 | -14 565.34 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 42 117.31 | 41 015.57 | 43 407.90 | ||
| Buildings | 16 471.56 | 14 214.16 | 12 091.85 | ||
| Machinery and equipment | 4 923.30 | 4 101.27 | 2 800.95 | ||
| Advance payments and construction in progress | 290.45 | 2 897.26 | |||
| Tangible assets total | 63 802.62 | 62 228.26 | 58 300.71 | ||
| Holdings in group member companies | 14 397.33 | 3 503.97 | |||
| Other receivables | 146 248.00 | 136 329.00 | |||
| Investments total | 146 248.00 | 136 329.00 | 14 397.33 | 3 503.97 | |
| Long term receivables total | |||||
| Finished products/goods | 2 087.76 | 2 306.40 | 1 965.04 | ||
| Inventories total | 2 087.76 | 2 306.40 | 1 965.04 | ||
| Current trade debtors | 14 400.65 | 30 609.38 | 6 061.55 | ||
| Current amounts owed by group member comp. | 27 118.88 | 47 542.80 | 55 367.16 | ||
| Prepayments and accrued income | 502.38 | 268.62 | 326.66 | ||
| Current other receivables | 6 578.66 | 7 975.60 | 4 822.69 | ||
| Short term receivables total | 48 600.58 | 86 396.40 | 66 578.07 | ||
| Balance sheet total (assets) | 146 248.00 | 136 329.00 | 128 888.29 | 154 435.04 | 126 843.81 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 103 516.00 | 66 941.00 | 2 000.00 | 2 000.00 | 2 000.00 |
| Retained earnings | -50 838.00 | -13 426.00 | 51 941.14 | 49 112.93 | 63 829.52 |
| Profit of the financial year | 50 838.00 | 13 426.00 | -2 828.21 | 14 716.59 | -14 565.34 |
| Shareholders equity total | 103 516.00 | 66 941.00 | 51 112.93 | 65 829.52 | 51 264.18 |
| Provisions | 6 227.97 | 6 109.60 | 17 895.74 | ||
| Non-current other liabilities | 6 227.97 | 6 109.60 | 17 895.74 | ||
| Non-current liabilities total | 6 227.97 | 6 109.60 | 17 895.74 | ||
| Current trade creditors | 1 911.58 | 3 454.17 | 1 916.93 | ||
| Current owed to group member | 60 006.76 | 66 434.66 | 51 886.18 | ||
| Short-term deferred tax liabilities | 5 833.29 | 7 390.73 | 565.91 | ||
| Other non-interest bearing current liabilities | 3 795.77 | 5 216.36 | 3 314.88 | ||
| Current liabilities total | 71 547.39 | 82 495.92 | 57 683.89 | ||
| Balance sheet total (liabilities) | 103 516.00 | 66 941.00 | 135 116.26 | 160 544.64 | 144 739.55 |
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.