PJ ENGINEERING ApS
CVR number: 29633444
Jakob Knudsens Vej 28, 5210 Odense NV
pj@pjengineering.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 497.71 | 402.39 | 534.40 | 171.38 | 320.73 |
| Employee benefit expenses | - 483.61 | - 412.85 | - 481.45 | - 360.97 | - 195.58 |
| EBIT | 14.10 | -10.46 | 52.95 | - 189.60 | 125.15 |
| Other financial income | 0.01 | 0.02 | |||
| Other financial expenses | -4.48 | -9.56 | -11.57 | -9.18 | -17.42 |
| Pre-tax profit | 9.63 | -20.02 | 41.38 | - 198.77 | 107.75 |
| Income taxes | -2.72 | 3.08 | -10.32 | 43.23 | -24.53 |
| Net earnings | 6.91 | -16.93 | 31.06 | - 155.54 | 83.22 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 50.00 | ||||
| Inventories total | 50.00 | ||||
| Current trade debtors | 44.34 | 211.33 | 44.50 | 103.15 | 448.03 |
| Prepayments and accrued income | 47.98 | 23.98 | 12.04 | 4.56 | 9.36 |
| Current other receivables | 42.63 | 98.20 | 170.38 | 57.00 | |
| Current deferred tax assets | 10.00 | 14.35 | 10.00 | 37.23 | 8.68 |
| Short term receivables total | 144.95 | 347.86 | 236.93 | 201.94 | 466.08 |
| Cash and bank deposits | 124.92 | 96.28 | 199.72 | 19.38 | 44.10 |
| Cash and cash equivalents | 124.92 | 96.28 | 199.72 | 19.38 | 44.10 |
| Balance sheet total (assets) | 269.88 | 444.13 | 436.65 | 221.31 | 560.18 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -93.52 | -86.61 | - 103.55 | -72.48 | - 228.03 |
| Profit of the financial year | 6.91 | -16.93 | 31.06 | - 155.54 | 83.22 |
| Shareholders equity total | 38.39 | 21.45 | 52.52 | - 103.03 | -19.80 |
| Provisions | 2.72 | 9.98 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 28.06 | 144.37 | 114.73 | 84.14 | 346.64 |
| Current owed to participating | 124.52 | 64.50 | 69.23 | 215.77 | 135.47 |
| Other non-interest bearing current liabilities | 76.18 | 213.81 | 190.19 | 24.44 | 97.87 |
| Current liabilities total | 228.77 | 422.68 | 374.15 | 324.34 | 579.98 |
| Balance sheet total (liabilities) | 269.88 | 444.13 | 436.65 | 221.31 | 560.18 |
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.