MALERFIRMAET JAN THOMSEN ApS — Credit Rating and Financial Key Figures
CVR number: 28669267
Hovedgaden 14, 8831 Løgstrup
jan@janthomsen.dk
tel: 86642466
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 429.09 | 2 306.19 | 2 324.34 | 1 827.51 | 1 666.07 |
| Employee benefit expenses | -2 263.73 | -2 203.54 | -1 955.77 | -1 629.70 | -1 514.78 |
| Other operating expenses | -45.00 | -2.78 | |||
| Total depreciation | - 151.05 | - 152.19 | - 147.52 | - 113.81 | -59.59 |
| EBIT | -30.69 | -52.31 | 221.04 | 84.00 | 91.70 |
| Other financial income | 2.31 | 2.94 | 2.54 | 1.02 | 0.36 |
| Other financial expenses | -36.53 | -34.06 | -27.46 | -26.17 | -10.56 |
| Pre-tax profit | -64.91 | -83.43 | 196.13 | 58.85 | 81.50 |
| Income taxes | 14.35 | 18.40 | -43.23 | -12.98 | -18.36 |
| Net earnings | -50.56 | -65.03 | 152.90 | 45.87 | 63.14 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 83.39 | 242.43 | 221.76 | 100.01 | 130.00 |
| Machinery and equipment | 415.88 | 275.79 | 148.93 | 89.57 | |
| Tangible assets total | 499.27 | 518.22 | 370.70 | 189.59 | 130.00 |
| Investments total | |||||
| Non-current other receivables | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
| Long term receivables total | 26.25 | 26.25 | 26.25 | 26.25 | 26.25 |
| Raw materials and consumables | 89.50 | 77.13 | 81.85 | 65.65 | 66.70 |
| Inventories total | 89.50 | 77.13 | 81.85 | 65.65 | 66.70 |
| Current trade debtors | 423.47 | 35.06 | 211.55 | 367.23 | 242.66 |
| Current amounts owed by group member comp. | 72.26 | 75.21 | 22.20 | 28.93 | |
| Prepayments and accrued income | 14.78 | 6.79 | 7.35 | 6.95 | 5.37 |
| Current other receivables | 580.93 | 798.81 | 678.75 | 573.10 | 521.28 |
| Short term receivables total | 1 091.43 | 915.87 | 919.84 | 976.21 | 769.32 |
| Cash and bank deposits | 4.72 | 4.11 | 51.27 | 4.14 | 89.66 |
| Cash and cash equivalents | 4.72 | 4.11 | 51.27 | 4.14 | 89.66 |
| Balance sheet total (assets) | 1 711.16 | 1 541.59 | 1 449.91 | 1 261.84 | 1 081.92 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 272.96 | 222.39 | 157.36 | 310.26 | 356.13 |
| Profit of the financial year | -50.56 | -65.03 | 152.90 | 45.87 | 63.14 |
| Shareholders equity total | 347.39 | 282.36 | 435.26 | 481.13 | 544.27 |
| Provisions | 30.00 | 11.60 | 29.40 | 17.50 | 12.80 |
| Non-current leasing loans | 223.45 | 105.75 | 64.17 | ||
| Non-current other liabilities | 13.05 | 172.51 | 25.43 | 24.88 | 23.06 |
| Non-current liabilities total | 236.50 | 278.26 | 89.59 | 24.88 | 23.06 |
| Current loans from credit institutions | 320.59 | 223.06 | 212.82 | 179.87 | |
| Current trade creditors | 118.65 | 115.88 | 75.59 | 88.97 | 73.77 |
| Current owed to group member | 17.20 | ||||
| Other non-interest bearing current liabilities | 658.02 | 630.43 | 607.24 | 469.49 | 410.82 |
| Current liabilities total | 1 097.27 | 969.36 | 895.66 | 738.32 | 501.79 |
| Balance sheet total (liabilities) | 1 711.16 | 1 541.59 | 1 449.91 | 1 261.84 | 1 081.92 |
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.