Jasmin Hjemmepleje ApS — Credit Rating and Financial Key Figures
CVR number: 42289213
Industriparken 44 A, 2750 Ballerup
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 6 696.66 | 12 703.93 | 14 342.16 |
Employee benefit expenses | -6 157.78 | -11 863.10 | -12 209.25 |
Total depreciation | - 170.32 | - 136.25 | - 197.88 |
EBIT | 368.56 | 704.57 | 1 935.04 |
Other financial expenses | -31.55 | -31.29 | -81.71 |
Pre-tax profit | 337.01 | 673.27 | 1 853.32 |
Income taxes | -85.82 | - 169.05 | - 436.73 |
Net earnings | 251.19 | 504.22 | 1 416.59 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Goodwill | 588.82 | ||
Intangible assets total | 588.82 | ||
Machinery and equipment | 681.26 | 675.01 | 1 233.53 |
Tangible assets total | 681.26 | 675.01 | 1 233.53 |
Other receivables | 60.92 | 73.58 | 101.58 |
Investments total | 60.92 | 73.58 | 101.58 |
Long term receivables total | |||
Inventories total | |||
Current trade debtors | 2.00 | ||
Current amounts owed by group member comp. | 1.76 | ||
Short term receivables total | 3.75 | ||
Cash and bank deposits | 1 792.17 | 2 130.13 | 3 923.15 |
Cash and cash equivalents | 1 792.17 | 2 130.13 | 3 923.15 |
Balance sheet total (assets) | 2 534.36 | 2 882.48 | 5 847.09 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 40.00 | 40.00 | 40.00 |
Shares repurchased | 275.00 | 700.00 | |
Retained earnings | -23.80 | - 219.58 | |
Profit of the financial year | 251.19 | 504.22 | 1 416.59 |
Shareholders equity total | 291.19 | 795.42 | 1 937.01 |
Provisions | 9.37 | 21.67 | 67.64 |
Non-current loans from credit institutions | 253.57 | 171.78 | 618.76 |
Non-current liabilities total | 253.57 | 171.78 | 618.76 |
Current loans from credit institutions | 162.82 | 184.69 | 176.54 |
Current trade creditors | 524.86 | ||
Current owed to participating | 0.27 | 42.04 | |
Current owed to group member | 3.80 | 155.00 | |
Short-term deferred tax liabilities | 76.45 | 156.75 | 390.76 |
Other non-interest bearing current liabilities | 1 212.03 | 1 552.18 | 2 459.34 |
Current liabilities total | 1 980.23 | 1 893.61 | 3 223.69 |
Balance sheet total (liabilities) | 2 534.36 | 2 882.48 | 5 847.09 |
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.