JOHNSEN PRINT & DIGITAL MEDIA A/S — Credit Rating and Financial Key Figures
CVR number: 18624141
Bakkehegnet 3, 8500 Grenaa
tel: 87583001
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 94.28 | 82.06 | 102.77 | 110.36 | 98.78 |
Other operating income | 0.41 | ||||
Costs of manufacturing | -47.70 | -41.43 | |||
External services | -13.93 | -11.94 | |||
Gross profit | 42.09 | 39.25 | 46.51 | 49.14 | 45.41 |
Employee benefit expenses | -38.94 | -37.50 | |||
Other operating expenses | -0.14 | -0.03 | |||
Total depreciation | -4.21 | -4.55 | |||
EBIT | 3.05 | 0.85 | 6.09 | 5.85 | 3.32 |
Other financial income | 0.13 | 0.23 | |||
Other financial expenses | -1.32 | -1.71 | |||
Pre-tax profit | 1.69 | 0.11 | 4.17 | 4.66 | 1.84 |
Income taxes | -0.85 | -0.43 | |||
Net earnings | 1.69 | 0.11 | 4.17 | 3.80 | 1.41 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 0.24 | 0.26 | |||
Intangible rights | 0.27 | 0.39 | |||
Intangible assets total | 0.50 | 0.65 | |||
Buildings | 31.28 | 27.63 | |||
Machinery and equipment | 0.20 | 0.32 | |||
Tangible assets total | 31.48 | 27.95 | |||
Other receivables | 49.62 | 48.74 | 68.35 | ||
Investments total | 49.62 | 48.74 | 68.35 | ||
Non-current other receivables | 2.78 | 2.38 | |||
Long term receivables total | 2.78 | 2.38 | |||
Raw materials and consumables | 5.51 | 5.13 | |||
Finished products/goods | 1.25 | 1.29 | |||
Inventories total | 6.76 | 6.42 | |||
Current trade debtors | 15.05 | 16.45 | |||
Current amounts owed by group member comp. | 2.74 | 4.34 | |||
Current owed by particip. interest comp. | 0.27 | ||||
Prepayments and accrued income | 0.75 | 0.83 | |||
Current other receivables | 1.40 | 2.30 | |||
Short term receivables total | 19.94 | 24.20 | |||
Cash and bank deposits | 0.00 | ||||
Cash and cash equivalents | 0.00 | ||||
Balance sheet total (assets) | 49.62 | 48.74 | 68.35 | 61.47 | 61.61 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 10.72 | 10.59 | 14.76 | 2.00 | 2.00 |
Shares repurchased | 5.80 | 2.60 | |||
Other reserves | -5.61 | -2.48 | |||
Retained earnings | -1.69 | -0.11 | -4.17 | 6.78 | 8.05 |
Profit of the financial year | 1.69 | 0.11 | 4.17 | 3.80 | 1.41 |
Shareholders equity total | 10.72 | 10.59 | 14.76 | 12.77 | 11.58 |
Provisions | 1.11 | 1.13 | |||
Non-current leasing loans | 11.79 | 9.04 | |||
Non-current other liabilities | 3.23 | 3.20 | |||
Non-current liabilities total | 15.02 | 12.24 | |||
Current loans from credit institutions | 14.92 | 18.88 | |||
Advances received | 0.90 | 0.64 | |||
Current trade creditors | 5.47 | 5.81 | |||
Current owed to participating | 0.25 | ||||
Short-term deferred tax liabilities | 0.86 | 0.41 | |||
Other non-interest bearing current liabilities | 10.43 | 10.67 | |||
Current liabilities total | 32.57 | 36.66 | |||
Balance sheet total (liabilities) | 10.72 | 10.59 | 14.76 | 61.47 | 61.61 |
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.