JEMATIC ApS — Credit Rating and Financial Key Figures
CVR number: 26593549
Knudslundvej 31, 2605 Brøndby
tel: 36771848
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 101.66 | 526.31 | 699.12 | 76.74 | 188.21 |
| External services | -71.22 | - 241.01 | - 538.83 | - 180.66 | - 114.97 |
| Gross profit | 30.44 | 285.30 | 160.29 | - 103.91 | 73.25 |
| Total depreciation | -5.51 | ||||
| EBIT | 30.44 | 285.30 | 160.29 | - 103.91 | 67.74 |
| Other financial income | 0.09 | ||||
| Other financial expenses | -0.64 | -2.46 | -2.35 | -0.66 | |
| Pre-tax profit | 30.44 | 284.75 | 157.83 | - 106.27 | 67.08 |
| Income taxes | -79.78 | -14.79 | |||
| Net earnings | 30.44 | 284.75 | 78.05 | - 106.27 | 52.29 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 19.65 | 19.65 | 3.65 | 3.65 | 3.65 |
| Inventories total | 19.65 | 19.65 | 3.65 | 3.65 | 3.65 |
| Current trade debtors | 7.80 | 1.88 | 1.88 | 1.88 | 1.85 |
| Current other receivables | 5.45 | 2.38 | 2.38 | 2.94 | |
| Current deferred tax assets | 1.29 | 1.29 | 1.29 | 6.25 | 25.20 |
| Short term receivables total | 9.10 | 8.62 | 5.54 | 10.50 | 29.99 |
| Cash and bank deposits | 45.88 | 405.18 | 560.93 | 258.26 | 233.57 |
| Cash and cash equivalents | 45.88 | 405.18 | 560.93 | 258.26 | 233.57 |
| Balance sheet total (assets) | 74.63 | 433.45 | 570.13 | 272.41 | 267.21 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 57.20 | ||||
| Retained earnings | -98.55 | -68.22 | 159.33 | 237.39 | 72.22 |
| Profit of the financial year | 30.44 | 284.75 | 78.05 | - 106.27 | 52.29 |
| Shareholders equity total | 56.89 | 341.53 | 419.59 | 256.12 | 249.50 |
| Non-current liabilities total | |||||
| Current trade creditors | 0.54 | 6.21 | |||
| Current owed to participating | 8.12 | 9.86 | 9.99 | 10.87 | |
| Short-term deferred tax liabilities | 37.72 | 6.83 | |||
| Other non-interest bearing current liabilities | 9.08 | 85.70 | 102.96 | 6.30 | |
| Current liabilities total | 17.73 | 91.91 | 150.55 | 16.29 | 17.70 |
| Balance sheet total (liabilities) | 74.63 | 433.45 | 570.13 | 272.41 | 267.21 |
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.