J.H. Consult A/S
CVR number: 41663014
Kringelled 6, 8250 Egå
john@henriksenmail.dk
tel: 22233727
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 5 198.73 | 1 761.97 | 2 886.70 |
Employee benefit expenses | -4 132.80 | -1 574.72 | -1 523.54 |
Total depreciation | -76.97 | -63.28 | -49.62 |
EBIT | 988.96 | 123.98 | 1 313.54 |
Other financial income | 0.32 | 0.95 | |
Other financial expenses | -58.77 | -7.58 | |
Pre-tax profit | 930.51 | 116.39 | 1 314.49 |
Income taxes | - 208.19 | -25.66 | - 290.88 |
Net earnings | 722.32 | 90.74 | 1 023.61 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Intangible assets total | |||
Machinery and equipment | 112.90 | 49.62 | |
Tangible assets total | 112.90 | 49.62 | |
Investments total | |||
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 2 612.01 | 693.81 | 4 544.89 |
Current amounts owed by group member comp. | 27.50 | ||
Prepayments and accrued income | 10.80 | 10.80 | |
Current other receivables | 13.44 | 13.45 | 13.44 |
Current deferred tax assets | 331.81 | 12.58 | 20.50 |
Short term receivables total | 2 957.27 | 758.13 | 4 589.63 |
Cash and bank deposits | 300.49 | 942.82 | 1 203.07 |
Cash and cash equivalents | 300.49 | 942.82 | 1 203.07 |
Balance sheet total (assets) | 3 370.65 | 1 750.57 | 5 792.70 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 400.00 | 400.00 | 400.00 |
Shares repurchased | 1 000.00 | ||
Retained earnings | 722.32 | - 186.94 | |
Profit of the financial year | 722.32 | 90.74 | 1 023.61 |
Shareholders equity total | 1 122.32 | 1 213.06 | 2 236.67 |
Non-current liabilities total | |||
Current trade creditors | 1 469.75 | 332.23 | 2 841.92 |
Current owed to group member | 57.70 | 3.30 | |
Short-term deferred tax liabilities | 31.75 | 298.80 | |
Other non-interest bearing current liabilities | 720.88 | 173.53 | 412.01 |
Current liabilities total | 2 248.33 | 537.51 | 3 556.03 |
Balance sheet total (liabilities) | 3 370.65 | 1 750.57 | 5 792.70 |
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.