JOHNSON CONTROLS DENMARK ApS — Credit Rating and Financial Key Figures
CVR number: 19056171
Christian X's Vej 201, 8270 Højbjerg
tel: 87367000
www.johnsoncontrols.com
Income statement (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 1 781.89 | 1 656.69 | 1 762.05 | 1 988.97 | 2 070.46 |
Other operating income | 18.65 | 16.71 | |||
Costs of manufacturing | -1 488.35 | -1 428.24 | |||
Gross profit | 1 781.89 | 1 656.69 | 1 762.05 | 500.62 | 642.23 |
Costs of management | - 313.14 | - 328.32 | |||
Costs of distribution | -42.95 | -64.65 | |||
EBIT | 183.34 | 156.00 | -31.67 | 144.53 | 249.26 |
Other financial income | 14.99 | 9.46 | |||
Other financial expenses | 13.32 | 3.18 | |||
Net income from associates (fin.) | 0.17 | ||||
Pre-tax profit | 91.34 | 78.12 | 17.98 | 165.03 | 272.25 |
Income taxes | -36.57 | -60.34 | |||
Net earnings | 91.34 | 78.12 | 17.98 | 128.46 | 211.91 |
Assets (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Development expenditure | 27.00 | 34.36 | |||
Intangible rights | 7.77 | 7.77 | |||
Intangible assets total | 34.77 | 42.13 | |||
Land and waters | 59.72 | 54.85 | |||
Buildings | 30.39 | 43.93 | |||
Machinery and equipment | 9.20 | 6.71 | |||
Advance payments and construction in progress | 44.67 | 72.44 | |||
Tangible assets total | 143.98 | 177.93 | |||
Holdings in group member companies | 262.34 | 603.50 | |||
Other receivables | 2 136.84 | 2 127.12 | 2 441.82 | ||
Investments total | 2 136.84 | 2 127.12 | 2 441.82 | 262.34 | 603.50 |
Non-curr. owed by group member comp. | 12.57 | 12.61 | |||
Long term receivables total | 12.57 | 12.61 | |||
Semifinished products | 136.19 | 194.05 | |||
Raw materials and consumables | 106.99 | 88.24 | |||
Finished products/goods | 124.54 | 125.49 | |||
Inventories total | 367.73 | 407.78 | |||
Current trade debtors | 108.92 | 177.07 | |||
Current amounts owed by group member comp. | 477.06 | 423.69 | |||
Prepayments and accrued income | 1.77 | 1.63 | |||
Current other receivables | 235.53 | 208.46 | |||
Current deferred tax assets | 44.16 | 11.34 | |||
Short term receivables total | 867.45 | 822.20 | |||
Cash and bank deposits | 253.64 | 50.19 | |||
Cash and cash equivalents | 253.64 | 50.19 | |||
Balance sheet total (assets) | 2 136.84 | 2 127.12 | 2 441.82 | 1 942.47 | 2 116.32 |
Equity and liabilities (mDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 1 420.71 | 1 498.76 | 1 516.74 | 302.68 | 302.68 |
Other reserves | 21.06 | 26.80 | |||
Retained earnings | -91.34 | -78.12 | -17.98 | 623.00 | 745.72 |
Profit of the financial year | 91.34 | 78.12 | 17.98 | 128.46 | 211.91 |
Shareholders equity total | 1 420.71 | 1 498.76 | 1 516.74 | 1 075.20 | 1 287.11 |
Provisions | 19.62 | 23.66 | |||
Non-current liabilities total | |||||
Advances received | 117.05 | 64.19 | |||
Current trade creditors | 272.36 | 274.63 | |||
Current owed to group member | 355.28 | 369.53 | |||
Other non-interest bearing current liabilities | 102.98 | 94.52 | |||
Accruals and deferred income | 2.68 | ||||
Current liabilities total | 847.66 | 805.55 | |||
Balance sheet total (liabilities) | 1 420.71 | 1 498.76 | 1 516.74 | 1 942.47 | 2 116.32 |
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.