JSM ESTATE ApS — Credit Rating and Financial Key Figures
CVR number: 32336582
Mølleparken 116, 7190 Billund
Income statement (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 162.41 | 172.37 | 134.08 | 39.54 |
Total depreciation | -52.65 | -52.65 | -52.65 | - 131.39 |
EBIT | 109.76 | 119.72 | 81.43 | 170.93 |
Other financial expenses | -51.16 | -50.39 | -48.18 | -26.66 |
Pre-tax profit | 58.60 | 69.34 | 33.25 | 144.27 |
Income taxes | -24.46 | -26.82 | -18.90 | -2.83 |
Net earnings | 34.14 | 42.52 | 14.36 | 141.44 |
Assets (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Intangible assets total | ||||
Land and waters | 2 241.39 | 2 188.74 | 2 136.10 | 1 137.49 |
Tangible assets total | 2 241.39 | 2 188.74 | 2 136.10 | 1 137.49 |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Prepayments and accrued income | 8.33 | 8.52 | 8.70 | 2.60 |
Short term receivables total | 8.33 | 8.52 | 8.70 | 2.60 |
Cash and bank deposits | 86.12 | 147.84 | 113.91 | 134.39 |
Cash and cash equivalents | 86.12 | 147.84 | 113.91 | 134.39 |
Balance sheet total (assets) | 2 335.84 | 2 345.11 | 2 258.70 | 1 274.48 |
Equity and liabilities (kDKK)
2017 | 2018 | 2019 | 2020 | |
---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
Retained earnings | -25.59 | 8.54 | 51.06 | 65.42 |
Profit of the financial year | 34.14 | 42.52 | 14.36 | 141.44 |
Shareholders equity total | 88.54 | 131.06 | 145.41 | 286.85 |
Non-current loans from credit institutions | 1 724.74 | 1 653.52 | 1 582.30 | 900.50 |
Non-current other liabilities | 57.90 | 56.40 | 56.40 | 34.80 |
Non-current liabilities total | 1 782.64 | 1 709.92 | 1 638.70 | 935.30 |
Current loans from credit institutions | 71.22 | 71.22 | 71.22 | 42.00 |
Current trade creditors | 7.50 | 7.50 | 7.50 | |
Current owed to participating | 164.49 | |||
Current owed to group member | 227.77 | 164.49 | 280.54 | |
Short-term deferred tax liabilities | 96.42 | 115.32 | 2.83 | |
Other non-interest bearing current liabilities | 165.66 | |||
Current liabilities total | 464.65 | 504.12 | 474.58 | 52.33 |
Balance sheet total (liabilities) | 2 335.84 | 2 345.11 | 2 258.70 | 1 274.48 |
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.