Jysk Ejendomskreditselskab A/S — Credit Rating and Financial Key Figures
CVR number: 17888803
Vestergade 1, 8600 Silkeborg
mail@jyskejendomskredit.dk
tel: 86815152
http://alternativfinans.dk/
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 7 181.74 | 7 809.92 | 6 077.00 | 5 822.58 | 9 826.25 |
Employee benefit expenses | -3 123.49 | -3 380.10 | -3 288.16 | -3 175.16 | -3 408.72 |
Total depreciation | -84.51 | -39.34 | -94.54 | -94.54 | -23.11 |
EBIT | 3 973.74 | 4 390.48 | 2 694.30 | 2 552.88 | 6 394.42 |
Other financial income | 239.00 | 243.66 | 190.71 | 215.73 | 181.25 |
Other financial expenses | - 992.69 | -1 113.55 | -1 202.57 | -1 249.14 | - 827.03 |
Net income from associates (fin.) | 643.06 | 73.91 | 88.61 | 109.72 | |
Pre-tax profit | 3 863.11 | 3 594.50 | 1 771.05 | 1 629.19 | 5 748.64 |
Income taxes | - 748.59 | - 825.84 | - 435.92 | - 395.50 | -1 600.61 |
Net earnings | 3 114.52 | 2 768.65 | 1 335.13 | 1 233.68 | 4 148.02 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 220.69 | 406.35 | 311.81 | 217.28 | 445.26 |
Tangible assets total | 220.69 | 406.35 | 311.81 | 217.28 | 445.26 |
Participating interests | 2 500.00 | 2 573.91 | 2 662.51 | ||
Investments total | 2 500.00 | 2 573.91 | 2 662.51 | ||
Non-current other receivables | 1 856.60 | 1 483.30 | |||
Long term receivables total | 1 856.60 | 1 483.30 | |||
Advance payments | 19 261.29 | 25 515.85 | 10 236.73 | 15 250.26 | 17 785.86 |
Inventories total | 19 261.29 | 25 515.85 | 10 236.73 | 15 250.26 | 17 785.86 |
Current trade debtors | 815.20 | 297.53 | |||
Current amounts owed by group member comp. | 0.75 | ||||
Prepayments and accrued income | 219.73 | 493.95 | 160.94 | 205.96 | 497.44 |
Current other receivables | 2 440.96 | 5 494.87 | 748.62 | 1 110.94 | 1 527.16 |
Current deferred tax assets | 88.89 | 172.81 | 292.85 | ||
Short term receivables total | 2 660.69 | 6 077.71 | 1 082.37 | 2 425.70 | 2 322.13 |
Cash and bank deposits | 6.87 | 10.88 | 13.01 | 16.94 | 0.08 |
Cash and cash equivalents | 6.87 | 10.88 | 13.01 | 16.94 | 0.08 |
Balance sheet total (assets) | 24 649.53 | 34 584.70 | 14 306.44 | 19 766.77 | 22 036.63 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Shares repurchased | 3 114.52 | 2 694.75 | 1 246.52 | 1 396.20 | 4 148.02 |
Other reserves | 73.91 | 162.51 | |||
Retained earnings | -3 114.52 | -2 768.65 | -1 335.13 | -1 233.68 | -4 148.02 |
Profit of the financial year | 3 114.52 | 2 768.65 | 1 335.13 | 1 233.68 | 4 148.02 |
Shareholders equity total | 3 714.52 | 3 368.65 | 2 009.04 | 1 996.20 | 4 748.03 |
Provisions | 4.54 | 19.26 | 16.00 | 8.35 | 2 923.13 |
Non-current liabilities total | |||||
Current loans from credit institutions | 3.93 | 1 420.41 | 1 128.22 | 13 463.64 | 6 430.22 |
Current trade creditors | 12.20 | ||||
Current owed to participating | 1 348.18 | 2 208.76 | 1 173.06 | 1 758.74 | 2 340.25 |
Current owed to group member | 15 417.28 | 23 803.30 | 6 345.35 | 986.55 | 2 323.42 |
Short-term deferred tax liabilities | 752.51 | 723.37 | |||
Other non-interest bearing current liabilities | 3 408.58 | 3 764.32 | 3 634.76 | 1 553.30 | 2 536.01 |
Current liabilities total | 20 930.48 | 31 196.78 | 12 281.40 | 17 762.23 | 14 365.47 |
Balance sheet total (liabilities) | 24 649.53 | 34 584.70 | 14 306.44 | 19 766.77 | 22 036.63 |
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.