TJELLESEN MAX JENNE A/S — Credit Rating and Financial Key Figures
CVR number: 79091812
Ole Lippmanns Vej 2, Høje Taastrup 2630 Taastrup
Income statement (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 3 738.42 | 3 672.32 | 3 790.85 | 4 238.59 | 4 172.97 |
Other operating income | 4.03 | 4.18 | |||
Purchases during the financial year | -4 000.38 | -3 940.85 | |||
External services | -94.96 | -90.36 | |||
Gross profit | 160.72 | 149.29 | 148.70 | 147.28 | 145.94 |
Employee benefit expenses | - 122.23 | - 119.25 | |||
Total depreciation | -14.09 | -13.81 | |||
EBIT | 48.32 | 26.10 | 17.65 | 10.96 | 12.88 |
Other financial income | 3.57 | 4.78 | |||
Other financial expenses | -10.45 | -15.49 | |||
Pre-tax profit | 34.40 | 19.86 | 13.36 | 4.08 | 2.17 |
Income taxes | -0.88 | -0.59 | |||
Net earnings | 34.40 | 19.86 | 13.36 | 3.20 | 1.58 |
Assets (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Development expenditure | 3.67 | ||||
Intangible rights | 4.14 | 8.31 | |||
Intangible assets total | 7.80 | 8.31 | |||
Land and waters | 40.47 | 37.56 | |||
Machinery and equipment | 48.42 | 42.20 | |||
Advance payments and construction in progress | 1.71 | ||||
Tangible assets total | 88.89 | 81.46 | |||
Other receivables | 1 622.62 | 1 628.93 | 1 629.35 | ||
Investments total | 1 622.62 | 1 628.93 | 1 629.35 | ||
Long term receivables total | |||||
Finished products/goods | 393.19 | 389.17 | |||
Inventories total | 393.19 | 389.17 | |||
Current trade debtors | 764.88 | 800.52 | |||
Current amounts owed by group member comp. | 88.30 | 89.34 | |||
Prepayments and accrued income | 13.71 | 7.25 | |||
Current other receivables | 0.05 | 14.42 | |||
Current deferred tax assets | 0.31 | ||||
Short term receivables total | 866.95 | 911.83 | |||
Cash and bank deposits | 43.66 | 0.49 | |||
Cash and cash equivalents | 43.66 | 0.49 | |||
Balance sheet total (assets) | 1 622.62 | 1 628.93 | 1 629.35 | 1 400.50 | 1 391.27 |
Equity and liabilities (mDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 706.59 | 726.44 | 739.80 | 52.20 | 52.20 |
Shares repurchased | 273.00 | ||||
Other reserves | - 273.00 | ||||
Retained earnings | -34.40 | -19.86 | -13.36 | 414.60 | 417.81 |
Profit of the financial year | 34.40 | 19.86 | 13.36 | 3.20 | 1.58 |
Shareholders equity total | 706.59 | 726.44 | 739.80 | 470.01 | 471.59 |
Provisions | 4.83 | 5.73 | |||
Non-current owed to group member | 10.38 | ||||
Non-current liabilities total | 10.38 | ||||
Current loans from credit institutions | 0.11 | 45.41 | |||
Current trade creditors | 807.72 | 739.53 | |||
Current owed to group member | 54.90 | 94.24 | |||
Short-term deferred tax liabilities | 0.63 | ||||
Other non-interest bearing current liabilities | 62.29 | 24.38 | |||
Current liabilities total | 925.66 | 903.56 | |||
Balance sheet total (liabilities) | 706.59 | 726.44 | 739.80 | 1 400.50 | 1 391.27 |
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.