J.E. PEDERSEN MASKINFABRIK A/S
CVR number: 26103371
Falkevej 12, 4600 Køge
tel: 56661152
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 13 902.38 | 17 015.39 | 16 522.81 | 15 114.10 | 13 893.69 |
| Employee benefit expenses | -12 092.16 | -13 886.69 | -13 826.76 | -13 632.14 | -13 220.06 |
| Total depreciation | - 557.85 | - 659.67 | - 709.47 | - 659.00 | - 617.88 |
| EBIT | 1 252.37 | 2 469.03 | 1 986.58 | 822.97 | 55.74 |
| Other financial expenses | - 161.11 | - 160.69 | - 133.89 | - 276.53 | - 499.44 |
| Pre-tax profit | 1 091.26 | 2 308.34 | 1 852.69 | 546.44 | - 443.70 |
| Income taxes | - 273.21 | - 512.37 | - 416.95 | - 135.33 | 87.86 |
| Net earnings | 818.05 | 1 795.97 | 1 435.73 | 411.11 | - 355.84 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 680.00 | 640.00 | 600.00 | 560.00 | 520.00 |
| Intangible assets total | 680.00 | 640.00 | 600.00 | 560.00 | 520.00 |
| Buildings | 1 794.46 | 3 016.75 | 2 998.62 | 2 886.63 | 2 408.75 |
| Machinery and equipment | 1 199.90 | ||||
| Tangible assets total | 2 994.37 | 3 016.75 | 2 998.62 | 2 886.63 | 2 408.75 |
| Other receivables | 130.18 | 130.18 | 130.18 | 130.18 | |
| Investments total | 130.18 | 130.18 | 130.18 | 130.18 | |
| Long term receivables total | |||||
| Raw materials and consumables | 10 063.61 | 11 249.50 | 11 233.19 | 12 476.88 | 13 639.85 |
| Inventories total | 10 063.61 | 11 249.50 | 11 233.19 | 12 476.88 | 13 639.85 |
| Current trade debtors | 3 991.41 | 3 944.14 | 4 005.29 | 5 982.27 | 4 363.69 |
| Prepayments and accrued income | 11.28 | 7.82 | 7.44 | 7.44 | 7.44 |
| Current other receivables | 2 212.93 | 1 704.98 | 2 010.27 | 2 116.76 | 2 649.47 |
| Short term receivables total | 6 215.62 | 5 656.94 | 6 023.00 | 8 106.47 | 7 020.59 |
| Cash and bank deposits | 481.83 | 2 250.62 | 1 127.96 | 44.13 | 0.96 |
| Cash and cash equivalents | 481.83 | 2 250.62 | 1 127.96 | 44.13 | 0.96 |
| Balance sheet total (assets) | 20 435.42 | 22 943.98 | 22 112.94 | 24 204.28 | 23 720.32 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 6 052.50 | 6 870.55 | 8 666.52 | 10 102.25 | 10 513.36 |
| Profit of the financial year | 818.05 | 1 795.97 | 1 435.73 | 411.11 | - 355.84 |
| Shareholders equity total | 7 370.55 | 9 166.52 | 10 602.25 | 11 013.36 | 10 657.52 |
| Provisions | 201.22 | 217.14 | 217.48 | 233.20 | 145.34 |
| Non-current loans from credit institutions | 1 270.00 | 510.00 | |||
| Non-current other liabilities | 405.59 | 1 179.56 | 1 109.50 | ||
| Non-current deferred tax liabilities | 1 091.89 | 1 094.30 | |||
| Non-current liabilities total | 1 675.59 | 1 689.56 | 1 109.50 | 1 091.89 | 1 094.30 |
| Current loans from credit institutions | 7 231.30 | 6 110.65 | 5 848.18 | 7 392.89 | 6 977.82 |
| Advances received | 183.00 | 118.00 | 150.00 | ||
| Current trade creditors | 1 032.75 | 940.25 | 1 320.26 | 1 746.68 | 768.75 |
| Current owed to group member | 1 226.88 | 1 142.19 | 922.69 | 1 068.36 | 2 034.25 |
| Short-term deferred tax liabilities | 223.98 | 496.45 | 416.61 | 119.61 | |
| Other non-interest bearing current liabilities | 1 473.15 | 3 181.23 | 1 492.97 | 1 420.29 | 1 892.34 |
| Current liabilities total | 11 188.06 | 11 870.77 | 10 183.71 | 11 865.83 | 11 823.16 |
| Balance sheet total (liabilities) | 20 435.42 | 22 943.98 | 22 112.94 | 24 204.28 | 23 720.32 |
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.