JØRN GLAD A/S — Credit Rating and Financial Key Figures
CVR number: 82876219
Høgemosevænget 13, 8380 Trige
tel: 86230189
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Other operating income | 19.97 | 6.00 | 3 854.53 | 162.66 | |
Gross profit | 11 817.67 | 12 446.02 | 12 178.45 | 15 574.14 | 15 841.44 |
Costs of management | -9 595.95 | -9 000.44 | -9 559.44 | -12 436.61 | -13 396.20 |
Costs of distribution | - 607.03 | - 346.82 | - 348.69 | - 582.51 | - 432.24 |
EBIT | 1 634.66 | 3 104.76 | 6 124.85 | 2 555.02 | 2 175.66 |
Other financial income | 21.00 | 0.30 | 0.23 | 18.69 | |
Other financial expenses | - 198.28 | - 218.35 | - 128.53 | - 159.51 | - 275.41 |
Net income from associates (fin.) | 385.74 | 248.85 | 248.28 | - 132.54 | 290.78 |
Pre-tax profit | 1 843.13 | 3 135.57 | 6 244.61 | 2 263.19 | 2 209.72 |
Income taxes | - 328.80 | - 641.11 | -1 293.54 | - 537.00 | - 438.87 |
Net earnings | 1 514.32 | 2 494.45 | 4 951.07 | 1 726.20 | 1 770.85 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 2 367.12 | 2 362.25 | |||
Buildings | 3 261.48 | 3 265.16 | 3 941.64 | 9 661.65 | 8 074.33 |
Machinery and equipment | 1 090.39 | 1 243.41 | 1 012.39 | 1 414.44 | 1 485.06 |
Tangible assets total | 6 718.99 | 6 870.80 | 4 954.03 | 11 076.09 | 9 559.39 |
Holdings in group member companies | 1 218.56 | 1 467.41 | 1 715.70 | 1 583.15 | 1 873.93 |
Other receivables | 320.44 | 321.99 | 346.04 | 346.04 | 392.11 |
Investments total | 1 539.00 | 1 789.40 | 2 061.74 | 1 929.19 | 2 266.04 |
Long term receivables total | |||||
Finished products/goods | 8 244.94 | 16 075.54 | 14 476.64 | 7 917.16 | 10 912.42 |
Inventories total | 8 244.94 | 16 075.54 | 14 476.64 | 7 917.16 | 10 912.42 |
Current trade debtors | 7 627.71 | 11 293.22 | 19 805.89 | 6 410.15 | 17 755.68 |
Prepayments and accrued income | 229.83 | 189.70 | 127.73 | 68.00 | 61.66 |
Current other receivables | 602.71 | 634.69 | 396.82 | 652.31 | 897.73 |
Current deferred tax assets | 112.04 | 4.50 | 457.81 | 78.12 | |
Short term receivables total | 8 572.28 | 12 122.10 | 20 330.44 | 7 588.26 | 18 793.18 |
Cash and bank deposits | 5 908.62 | 2 558.17 | 2 278.83 | 9 416.93 | 41.14 |
Cash and cash equivalents | 5 908.62 | 2 558.17 | 2 278.83 | 9 416.93 | 41.14 |
Balance sheet total (assets) | 30 983.83 | 39 416.02 | 44 101.68 | 37 927.64 | 41 572.18 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Shares repurchased | 1 514.33 | 2 494.44 | 4 000.00 | 2 000.00 | 1 750.00 |
Other reserves | 1 152.40 | 1 401.25 | 1 649.54 | 1 516.99 | 1 807.77 |
Retained earnings | 7 851.85 | 6 622.88 | 4 869.04 | 7 952.66 | 7 638.08 |
Profit of the financial year | 1 514.32 | 2 494.45 | 4 951.07 | 1 726.20 | 1 770.85 |
Shareholders equity total | 12 532.90 | 13 513.03 | 15 969.65 | 13 695.84 | 13 466.69 |
Provisions | 61.62 | 59.18 | |||
Non-current loans from credit institutions | 539.54 | 506.13 | |||
Non-current other liabilities | 375.46 | 1 532.16 | |||
Non-current liabilities total | 915.00 | 2 038.28 | |||
Current loans from credit institutions | 34.00 | 34.00 | 386.36 | ||
Advances received | 791.41 | 2 748.20 | 29.30 | ||
Current trade creditors | 9 821.01 | 12 590.59 | 23 225.38 | 10 221.22 | 14 997.32 |
Current owed to group member | 4 639.39 | 5 033.47 | 707.14 | 6 068.17 | 8 343.48 |
Short-term deferred tax liabilities | 225.94 | 533.57 | 1 227.42 | 1 056.42 | |
Other non-interest bearing current liabilities | 2 815.59 | 5 673.08 | 2 119.06 | 4 137.79 | 4 289.84 |
Current liabilities total | 17 535.93 | 23 864.71 | 28 070.42 | 24 231.80 | 28 046.30 |
Balance sheet total (liabilities) | 30 983.83 | 39 416.02 | 44 101.68 | 37 927.64 | 41 572.18 |
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.