JA DESIGN ApS — Credit Rating and Financial Key Figures
CVR number: 34212813
Bøgballevej 51, Bøgballe 7171 Uldum
jacob@ja-design.dk
tel: 31958041
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 439.91 | 591.28 | 446.71 | 559.66 | 558.12 |
| Employee benefit expenses | - 434.54 | - 402.60 | - 451.39 | - 522.80 | - 215.25 |
| Total depreciation | -50.74 | -42.36 | -57.51 | -56.44 | -49.75 |
| EBIT | -45.37 | 146.31 | -62.18 | -19.57 | 293.11 |
| Other financial income | 0.11 | 0.03 | |||
| Other financial expenses | -0.31 | -1.21 | -7.62 | -5.18 | -8.63 |
| Pre-tax profit | -45.67 | 145.10 | -69.80 | -24.64 | 284.52 |
| Income taxes | 9.40 | -31.92 | 21.98 | 5.28 | -63.59 |
| Net earnings | -36.27 | 113.18 | -47.83 | -19.36 | 220.93 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 13.21 | 8.01 | 2.81 | 1.01 | |
| Machinery and equipment | 27.97 | 17.70 | 217.76 | 190.37 | 162.98 |
| Tangible assets total | 41.18 | 25.71 | 220.57 | 191.38 | 162.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 22.00 | 15.00 | 15.00 | 15.00 | 15.00 |
| Finished products/goods | 8.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Inventories total | 30.00 | 20.00 | 20.00 | 20.00 | 20.00 |
| Current trade debtors | 101.18 | 193.23 | 101.69 | 100.96 | 39.22 |
| Current other receivables | 17.06 | ||||
| Current deferred tax assets | 1.05 | 16.32 | 23.60 | 5.73 | |
| Short term receivables total | 102.23 | 193.23 | 118.00 | 124.56 | 62.00 |
| Cash and bank deposits | 0.98 | 190.23 | 99.81 | 87.15 | 226.40 |
| Cash and cash equivalents | 0.98 | 190.23 | 99.81 | 87.15 | 226.40 |
| Balance sheet total (assets) | 174.39 | 429.17 | 458.38 | 423.09 | 471.38 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 120.00 | ||||
| Retained earnings | 45.95 | 9.68 | 122.86 | 75.04 | -64.33 |
| Profit of the financial year | -36.27 | 113.18 | -47.83 | -19.36 | 220.93 |
| Shareholders equity total | 89.68 | 202.86 | 155.03 | 135.67 | 356.61 |
| Provisions | 5.66 | ||||
| Non-current loans from credit institutions | 110.57 | 79.42 | |||
| Non-current liabilities total | 110.57 | 79.42 | |||
| Current loans from credit institutions | 29.18 | 90.50 | 30.00 | ||
| Current trade creditors | 1.63 | 9.31 | 4.50 | 3.58 | |
| Short-term deferred tax liabilities | 25.21 | 51.39 | |||
| Other non-interest bearing current liabilities | 55.54 | 193.82 | 92.97 | 173.49 | 59.80 |
| Current liabilities total | 84.72 | 220.66 | 192.78 | 207.99 | 114.77 |
| Balance sheet total (liabilities) | 174.39 | 429.17 | 458.38 | 423.09 | 471.38 |
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.