Jysk Diamantskæring A/S — Credit Rating and Financial Key Figures
CVR number: 33258631
Cypresvej 44 B, 7400 Herning
pmn@jysk-ds.dk
tel: 70202204
www.jysk-diamantskaering.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 15 572.28 | 14 937.38 | 17 143.05 | 17 704.99 | 17 801.40 |
Employee benefit expenses | -11 839.40 | -10 793.74 | -12 334.58 | -16 359.31 | -16 880.05 |
Other operating expenses | - 112.07 | ||||
Total depreciation | -1 046.56 | - 547.22 | - 408.59 | - 626.02 | - 685.88 |
EBIT | 2 686.33 | 3 596.42 | 4 399.88 | 719.66 | 123.41 |
Other financial income | 119.89 | 11.73 | 19.84 | 38.21 | -1.34 |
Other financial expenses | -37.40 | -60.31 | - 109.81 | - 120.74 | - 255.15 |
Pre-tax profit | 2 768.82 | 3 547.84 | 4 309.91 | 637.13 | - 133.08 |
Income taxes | - 613.29 | - 781.54 | - 950.18 | - 146.68 | 12.76 |
Net earnings | 2 155.54 | 2 766.30 | 3 359.73 | 490.44 | - 120.32 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Machinery and equipment | 809.29 | 604.64 | 1 320.03 | 1 419.10 | 2 033.16 |
Tangible assets total | 809.29 | 604.64 | 1 320.03 | 1 419.10 | 2 033.16 |
Investments total | |||||
Long term receivables total | |||||
Raw materials and consumables | 1 570.11 | 1 734.79 | 2 660.37 | 2 722.39 | 2 921.21 |
Inventories total | 1 570.11 | 1 734.79 | 2 660.37 | 2 722.39 | 2 921.21 |
Current trade debtors | 3 259.70 | 3 769.69 | 6 670.39 | 8 530.00 | 10 685.87 |
Prepayments and accrued income | 289.43 | 360.46 | 409.38 | 660.17 | 714.32 |
Current other receivables | 383.84 | 978.06 | 368.68 | 674.93 | 966.06 |
Current deferred tax assets | 274.51 | 254.81 | 127.23 | ||
Short term receivables total | 4 207.48 | 5 363.02 | 7 575.67 | 9 865.11 | 12 366.26 |
Cash and bank deposits | 2 471.82 | 2 033.47 | 8.19 | ||
Cash and cash equivalents | 2 471.82 | 2 033.47 | 8.19 | ||
Balance sheet total (assets) | 9 058.71 | 9 735.91 | 11 564.26 | 14 006.60 | 17 320.63 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Shares repurchased | 2 155.54 | 2 766.30 | 3 850.17 | ||
Retained earnings | -2 155.54 | -2 766.30 | -0.00 | - 490.44 | |
Profit of the financial year | 2 155.54 | 2 766.30 | 3 359.73 | 490.44 | - 120.32 |
Shareholders equity total | 3 155.54 | 3 766.30 | 4 359.73 | 4 850.17 | 879.68 |
Provisions | 19.46 | 6.70 | |||
Non-current loans from credit institutions | 519.29 | ||||
Non-current other liabilities | 729.43 | 881.48 | |||
Non-current deferred tax liabilities | 911.48 | 941.47 | 970.66 | ||
Non-current liabilities total | 729.43 | 881.48 | 911.48 | 941.47 | 1 489.95 |
Current loans from credit institutions | 446.56 | 2 641.34 | 4 992.92 | ||
Current trade creditors | 725.26 | 883.49 | 1 324.88 | 1 724.08 | 2 318.65 |
Current owed to group member | 278.42 | 1 077.85 | 977.80 | 382.34 | 4 633.18 |
Short-term deferred tax liabilities | 822.60 | ||||
Other non-interest bearing current liabilities | 4 170.07 | 3 126.80 | 2 721.20 | 3 447.73 | 2 999.54 |
Current liabilities total | 5 173.74 | 5 088.13 | 6 293.05 | 8 195.50 | 14 944.30 |
Balance sheet total (liabilities) | 9 058.71 | 9 735.91 | 11 564.26 | 14 006.60 | 17 320.63 |
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.