FJERRING A/S
CVR number: 75862717
Kongstedvej 4, 4200 Slagelse
fjerring@fjerring.dk
tel: 58532460
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 12 238.64 | 14 401.14 | 14 421.71 | 13 923.24 | 12 616.57 |
| Employee benefit expenses | -11 567.97 | -10 066.49 | -13 582.81 | -13 778.16 | -11 647.87 |
| Total depreciation | - 137.59 | - 355.02 | - 630.52 | - 927.61 | - 825.34 |
| EBIT | 533.09 | 3 979.63 | 208.39 | - 782.53 | 143.36 |
| Other financial income | 12.13 | ||||
| Other financial expenses | -14.19 | -24.20 | -38.12 | - 125.64 | - 124.23 |
| Pre-tax profit | 518.89 | 3 955.43 | 170.27 | - 908.17 | 31.26 |
| Income taxes | - 118.41 | - 872.66 | -35.88 | 185.37 | -27.20 |
| Net earnings | 400.48 | 3 082.77 | 134.39 | - 722.81 | 4.06 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 913.48 | 1 116.37 | 1 705.56 | 1 408.17 | 807.43 |
| Tangible assets total | 913.48 | 1 116.37 | 1 705.56 | 1 408.17 | 807.43 |
| Other receivables | 304.40 | 304.40 | 304.40 | ||
| Investments total | 304.40 | 304.40 | 304.40 | ||
| Non-current other receivables | 304.40 | 304.40 | |||
| Long term receivables total | 304.40 | 304.40 | |||
| Inventories total | |||||
| Current trade debtors | 4 136.26 | 4 628.39 | 4 641.40 | 4 614.01 | 3 819.56 |
| Prepayments and accrued income | 371.95 | ||||
| Current other receivables | 0.20 | 0.30 | 343.02 | 268.88 | 698.56 |
| Current deferred tax assets | 344.63 | 42.00 | |||
| Short term receivables total | 4 481.10 | 5 000.64 | 5 026.42 | 4 882.88 | 4 518.12 |
| Cash and bank deposits | 609.31 | 3 397.22 | 2 730.11 | 930.00 | 148.68 |
| Cash and cash equivalents | 609.31 | 3 397.22 | 2 730.11 | 930.00 | 148.68 |
| Balance sheet total (assets) | 6 308.29 | 9 818.62 | 9 766.49 | 7 525.45 | 5 778.63 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 700.00 | 700.00 | 400.00 | 400.00 | 400.00 |
| Shares repurchased | 250.00 | ||||
| Other reserves | 300.00 | ||||
| Retained earnings | - 375.14 | 25.34 | 270.81 | 705.20 | -17.60 |
| Profit of the financial year | 400.48 | 3 082.77 | 134.39 | - 722.81 | 4.06 |
| Shareholders equity total | 975.35 | 3 808.11 | 1 105.20 | 382.40 | 386.46 |
| Provisions | 300.00 | 528.02 | 613.90 | 378.53 | 405.74 |
| Non-current other liabilities | 248.36 | 739.66 | 1 379.67 | ||
| Non-current deferred tax liabilities | 1 277.17 | 804.51 | |||
| Non-current liabilities total | 248.36 | 739.66 | 1 379.67 | 1 277.17 | 804.51 |
| Advances received | 235.04 | 10.46 | |||
| Current trade creditors | 280.26 | 794.47 | 536.75 | 689.81 | |
| Current owed to participating | 500.00 | ||||
| Other non-interest bearing current liabilities | 3 250.53 | 4 123.50 | 5 404.11 | 4 250.49 | 2 981.65 |
| Accruals and deferred income | 1 253.81 | 619.32 | 469.13 | 465.07 | |
| Current liabilities total | 4 784.59 | 4 742.82 | 6 667.71 | 5 487.35 | 4 181.93 |
| Balance sheet total (liabilities) | 6 308.29 | 9 818.62 | 9 766.49 | 7 525.45 | 5 778.63 |
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.