SØREN V. JENSEN A/S — Credit Rating and Financial Key Figures
CVR number: 20101431
Jupitervej 8, Rom 7620 Lemvig
tel: 97893045
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 876.62 | 15 181.00 | 22 161.28 | 23 062.59 | 28 979.61 |
| Employee benefit expenses | -12 027.55 | -11 750.07 | -15 494.71 | -17 797.08 | -20 451.04 |
| Total depreciation | -1 303.92 | -1 238.57 | -1 617.26 | -1 688.25 | -1 756.80 |
| EBIT | 2 545.15 | 2 192.36 | 5 049.31 | 3 577.26 | 6 771.77 |
| Other financial income | 5.56 | 68.67 | 121.58 | 42.28 | |
| Other financial expenses | - 121.01 | -97.65 | - 213.56 | - 114.89 | - 297.41 |
| Pre-tax profit | 2 424.14 | 2 100.27 | 4 904.42 | 3 583.96 | 6 516.63 |
| Income taxes | - 563.80 | - 463.35 | -1 049.17 | - 800.67 | -1 453.16 |
| Net earnings | 1 860.34 | 1 636.93 | 3 855.25 | 2 783.29 | 5 063.47 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 20.00 | 10.00 | |||
| Intangible assets total | 20.00 | 10.00 | |||
| Land and waters | 4 905.01 | 4 788.51 | 4 672.01 | 7 282.52 | 7 104.57 |
| Machinery and equipment | 2 604.53 | 3 872.49 | 5 299.46 | 4 402.81 | 3 493.01 |
| Advance payments and construction in progress | 175.65 | 2 505.02 | 2 749.60 | ||
| Tangible assets total | 7 685.18 | 11 166.02 | 12 721.07 | 11 685.33 | 10 597.58 |
| Investments total | |||||
| Non-current loans receivable | 12.25 | 12.25 | 12.25 | 12.25 | 12.25 |
| Long term receivables total | 12.25 | 12.25 | 12.25 | 12.25 | 12.25 |
| Raw materials and consumables | 100.19 | 114.29 | 191.11 | 162.77 | 177.35 |
| Inventories total | 100.19 | 114.29 | 191.11 | 162.77 | 177.35 |
| Current trade debtors | 4 565.90 | 5 095.80 | 7 141.65 | 8 396.25 | 13 801.11 |
| Prepayments and accrued income | 90.40 | 344.10 | 156.08 | 404.42 | 766.04 |
| Current other receivables | 506.89 | 2 308.83 | 4 116.84 | 2 483.54 | 1 936.47 |
| Current deferred tax assets | 220.44 | ||||
| Short term receivables total | 5 163.19 | 7 969.17 | 11 414.57 | 11 284.20 | 16 503.62 |
| Cash and bank deposits | 1 253.55 | 209.10 | 6.21 | 3 140.72 | |
| Cash and cash equivalents | 1 253.55 | 209.10 | 6.21 | 3 140.72 | |
| Balance sheet total (assets) | 14 234.37 | 19 271.73 | 24 548.10 | 23 150.76 | 30 431.51 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 625.00 | 625.00 | 625.00 | 625.00 | 625.00 |
| Share premium account | 1 875.00 | 1 875.00 | 1 875.00 | 1 875.00 | 1 875.00 |
| Shares repurchased | 500.00 | 1 200.00 | 2 700.00 | 2 000.00 | 4 000.00 |
| Retained earnings | 1 533.88 | 1 018.03 | -24.87 | 1 830.39 | 613.67 |
| Profit of the financial year | 1 860.34 | 1 636.93 | 3 855.25 | 2 783.29 | 5 063.47 |
| Shareholders equity total | 6 394.22 | 6 354.96 | 9 030.39 | 9 113.68 | 12 177.15 |
| Provisions | 658.58 | 1 084.86 | 1 630.90 | 1 586.84 | 2 499.76 |
| Non-current loans from credit institutions | 1 785.42 | 1 610.38 | |||
| Non-current other liabilities | 352.40 | 390.50 | 915.30 | ||
| Non-current deferred tax liabilities | 176.63 | 182.81 | |||
| Non-current liabilities total | 2 137.81 | 2 000.88 | 915.30 | 176.63 | 182.81 |
| Current loans from credit institutions | 187.57 | 1 086.86 | 2 953.63 | ||
| Advances received | 184.13 | 2 500.33 | |||
| Current trade creditors | 2 248.38 | 5 328.36 | 3 468.07 | 4 454.52 | 8 291.91 |
| Short-term deferred tax liabilities | 169.72 | 286.70 | 612.92 | 263.21 | |
| Other non-interest bearing current liabilities | 2 438.09 | 3 415.80 | 9 216.74 | 4 068.43 | 4 516.34 |
| Current liabilities total | 5 043.75 | 9 831.03 | 12 971.52 | 12 273.63 | 15 571.79 |
| Balance sheet total (liabilities) | 14 234.37 | 19 271.73 | 24 548.10 | 23 150.76 | 30 431.51 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.