JYSK TRÆFLIS ApS — Credit Rating and Financial Key Figures
CVR number: 30577221
Gammelbyvej 33, Grønbjerg 7323 Give
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 8 294.61 | 10 611.48 | 10 630.70 | 12 620.33 | 12 208.23 |
Employee benefit expenses | -4 061.66 | -4 636.43 | -3 682.47 | -4 625.69 | -4 763.56 |
Other operating expenses | -0.30 | -61.18 | |||
Total depreciation | -3 088.97 | -3 893.26 | -3 728.78 | -4 054.10 | -5 637.52 |
EBIT | 1 143.99 | 2 081.49 | 3 219.45 | 3 940.54 | 1 745.96 |
Other financial income | 498.66 | 20.70 | 39.60 | 27.70 | 29.38 |
Other financial expenses | - 329.65 | - 327.39 | - 362.87 | - 416.38 | - 774.49 |
Pre-tax profit | 1 312.99 | 1 774.80 | 2 896.18 | 3 551.86 | 1 000.85 |
Income taxes | - 364.48 | - 172.41 | - 562.75 | - 831.99 | - 209.22 |
Net earnings | 948.51 | 1 602.39 | 2 333.43 | 2 719.87 | 791.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 3 003.19 | 2 926.82 | |||
Machinery and equipment | 16 569.95 | 18 197.77 | 19 965.70 | 20 311.08 | 27 317.69 |
Tangible assets total | 16 569.95 | 18 197.77 | 19 965.70 | 23 314.27 | 30 244.51 |
Other receivables | 375.00 | 375.00 | |||
Investments total | 375.00 | 375.00 | |||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 1 411.91 | 1 942.06 | 1 932.03 | 2 679.59 | 1 817.44 |
Prepayments and accrued income | 378.91 | 524.35 | 262.00 | 116.74 | 54.66 |
Current other receivables | 325.46 | 1 159.02 | 1 782.26 | 776.54 | 1 723.26 |
Short term receivables total | 2 116.28 | 3 625.43 | 3 976.29 | 3 572.87 | 3 595.37 |
Cash and bank deposits | 211.96 | 676.63 | 1 105.11 | 1 701.47 | 2.03 |
Cash and cash equivalents | 211.96 | 676.63 | 1 105.11 | 1 701.47 | 2.03 |
Balance sheet total (assets) | 18 898.19 | 22 499.83 | 25 047.09 | 28 963.61 | 34 216.91 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 110.60 | 870.00 | 870.00 | 900.00 | 900.00 |
Retained earnings | 3 293.85 | 3 372.37 | 4 104.76 | 5 538.19 | 7 358.06 |
Profit of the financial year | 948.51 | 1 602.39 | 2 333.43 | 2 719.87 | 791.63 |
Shareholders equity total | 4 477.97 | 5 969.76 | 7 433.19 | 9 283.06 | 9 174.69 |
Provisions | 766.65 | 939.06 | 1 355.51 | 1 196.31 | 1 405.52 |
Non-current loans from credit institutions | 106.88 | 1 720.68 | 1 517.20 | ||
Non-current leasing loans | 9 696.66 | 11 165.41 | 11 930.82 | 10 724.19 | 15 069.28 |
Non-current liabilities total | 9 696.66 | 11 165.41 | 12 037.69 | 12 444.86 | 16 586.47 |
Current loans from credit institutions | 2 796.59 | 3 223.60 | 2 703.95 | 3 101.82 | 5 195.34 |
Current trade creditors | 673.13 | 785.83 | 1 294.51 | 1 183.19 | 929.88 |
Current owed to participating | 4.79 | 6.09 | |||
Current owed to group member | 13.22 | 8.69 | 14.17 | 161.04 | 747.59 |
Short-term deferred tax liabilities | 146.30 | 991.18 | |||
Other non-interest bearing current liabilities | 473.98 | 407.49 | 61.78 | 597.35 | 171.32 |
Current liabilities total | 3 956.91 | 4 425.60 | 4 220.70 | 6 039.38 | 7 050.22 |
Balance sheet total (liabilities) | 18 898.19 | 22 499.83 | 25 047.09 | 28 963.61 | 34 216.91 |
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.