Jacob Franch Rådgivning ApS — Credit Rating and Financial Key Figures
CVR number: 38617842
Frederiksborgvej 40 A, 3450 Allerød
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 659.22 | 669.19 | |||
| External services | - 227.24 | - 139.52 | |||
| Gross profit | 431.98 | 529.67 | 664.13 | 573.93 | 993.93 |
| Employee benefit expenses | - 391.80 | - 415.41 | - 579.71 | - 542.31 | - 647.44 |
| Other operating expenses | - 193.19 | ||||
| Total depreciation | -32.18 | -31.98 | -39.40 | -14.61 | -34.34 |
| EBIT | 8.00 | 82.28 | 45.02 | 17.01 | 118.96 |
| Other financial income | 0.57 | 0.64 | |||
| Other financial expenses | -0.44 | -0.08 | -0.08 | ||
| Pre-tax profit | 7.56 | 82.20 | 44.94 | 17.58 | 119.60 |
| Income taxes | -1.66 | -18.08 | -9.89 | -3.87 | -26.31 |
| Net earnings | 5.89 | 64.11 | 35.05 | 13.71 | 93.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 49.30 | 26.70 | 26.70 | ||
| Tangible assets total | 49.30 | 26.70 | 26.70 | ||
| Investments total | -26.70 | ||||
| Long term receivables total | |||||
| Finished products/goods | 14.00 | ||||
| Inventories total | 14.00 | ||||
| Current trade debtors | 8.78 | 5.05 | 53.53 | 59.18 | 92.99 |
| Current amounts owed by group member comp. | 30.00 | 60.00 | |||
| Current other receivables | 16.69 | 22.83 | |||
| Short term receivables total | 38.78 | 5.05 | 70.22 | 59.18 | 175.81 |
| Cash and bank deposits | 57.32 | 260.69 | 165.28 | 128.09 | 202.86 |
| Cash and cash equivalents | 57.32 | 260.69 | 165.28 | 128.09 | 202.86 |
| Balance sheet total (assets) | 145.40 | 292.45 | 235.50 | 201.27 | 378.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | -75.00 | 125.00 | |||
| Retained earnings | 11.90 | 17.80 | 6.91 | 41.96 | -69.33 |
| Profit of the financial year | 5.89 | 64.11 | 35.05 | 13.71 | 93.29 |
| Shareholders equity total | 67.80 | 56.91 | 91.96 | 105.68 | 198.97 |
| Non-current advances received | 10.00 | 10.00 | 10.00 | ||
| Non-current liabilities total | 10.00 | 10.00 | 10.00 | ||
| Current trade creditors | 0.75 | 13.81 | 3.35 | 3.63 | |
| Current owed to group member | 46.06 | ||||
| Short-term deferred tax liabilities | 1.66 | 18.08 | 9.89 | 3.87 | 26.31 |
| Other non-interest bearing current liabilities | 65.20 | 147.58 | 120.30 | 88.10 | 153.39 |
| Current liabilities total | 67.61 | 225.54 | 133.53 | 95.59 | 179.71 |
| Balance sheet total (liabilities) | 145.40 | 292.45 | 235.50 | 201.27 | 378.67 |
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.