JESPERSEN TRYK + DIGITAL ApS — Credit Rating and Financial Key Figures
CVR number: 87831914
H.C. Andersens Boulevard 51, 1553 København V
mail@jespersenoffset.dk
tel: 32965052
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 166.82 | 2 167.31 | 2 147.56 | 2 665.63 | 2 696.71 |
| Employee benefit expenses | -1 815.89 | -1 733.67 | -1 828.24 | -2 218.84 | -2 476.29 |
| Total depreciation | - 184.90 | - 241.40 | - 250.10 | - 233.86 | -92.52 |
| EBIT | 166.03 | 192.23 | 69.21 | 212.93 | 127.90 |
| Other financial income | 7.66 | 11.74 | 0.00 | 0.74 | 2.70 |
| Other financial expenses | -30.23 | -32.23 | -42.23 | -29.69 | -6.88 |
| Pre-tax profit | 143.46 | 171.74 | 26.99 | 183.98 | 123.73 |
| Income taxes | -21.87 | -48.69 | -8.83 | -21.92 | -45.74 |
| Net earnings | 121.59 | 123.05 | 18.16 | 162.06 | 77.98 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 10.38 | ||||
| Machinery and equipment | 738.64 | 588.11 | 375.00 | 206.55 | 114.02 |
| Tangible assets total | 749.02 | 588.11 | 375.00 | 206.55 | 114.02 |
| Other receivables | 19.77 | 19.77 | 19.77 | 19.77 | 261.27 |
| Investments total | 19.77 | 19.77 | 19.77 | 19.77 | 261.27 |
| Long term receivables total | |||||
| Raw materials and consumables | 50.00 | 75.00 | 356.00 | 181.50 | 236.75 |
| Inventories total | 50.00 | 75.00 | 356.00 | 181.50 | 236.75 |
| Current trade debtors | 258.59 | 175.31 | 290.90 | 422.39 | 424.54 |
| Current deferred tax assets | 18.54 | 59.67 | 39.84 | ||
| Short term receivables total | 258.59 | 175.31 | 309.43 | 482.06 | 464.38 |
| Other current investments | 104.46 | 515.71 | |||
| Cash and bank deposits | 1 017.22 | 947.36 | 1 409.07 | 1 491.71 | 1 061.41 |
| Cash and cash equivalents | 1 121.68 | 1 463.07 | 1 409.07 | 1 491.71 | 1 061.41 |
| Balance sheet total (assets) | 2 199.06 | 2 321.25 | 2 469.27 | 2 381.58 | 2 137.83 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Retained earnings | 307.34 | 358.09 | 481.14 | 499.30 | 661.36 |
| Profit of the financial year | 121.59 | 123.05 | 18.16 | 162.06 | 77.98 |
| Shareholders equity total | 628.93 | 681.14 | 699.30 | 861.36 | 939.34 |
| Non-current owed to group member | 974.88 | ||||
| Non-current liabilities total | 974.88 | ||||
| Current loans from credit institutions | 115.66 | ||||
| Current trade creditors | 233.05 | 340.25 | 354.34 | 404.28 | 535.79 |
| Current owed to group member | 823.32 | 896.71 | 697.63 | 267.56 | |
| Short-term deferred tax liabilities | 21.87 | 48.69 | 27.37 | 63.05 | 25.92 |
| Other non-interest bearing current liabilities | 340.33 | 312.19 | 491.55 | 355.26 | 369.23 |
| Current liabilities total | 595.25 | 1 640.11 | 1 769.97 | 1 520.22 | 1 198.49 |
| Balance sheet total (liabilities) | 2 199.06 | 2 321.25 | 2 469.27 | 2 381.58 | 2 137.83 |
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.