IB JEPPESEN HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 35648224
Marienlystvej 41, 7800 Skive
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 539.85 | 888.48 | 247.39 | -15.42 | -19.41 |
| Other operating expenses | - 211.13 | - 799.64 | |||
| Total depreciation | - 393.91 | - 266.28 | |||
| EBIT | -65.18 | 622.20 | - 552.25 | -15.42 | -19.41 |
| Other financial income | 149.46 | 121.31 | 164.26 | 127.99 | 182.14 |
| Other financial expenses | -32.48 | -29.01 | -12.12 | - 283.30 | -19.87 |
| Net income from associates (fin.) | 898.01 | 1 671.65 | 1 342.92 | 1 315.93 | 1 487.38 |
| Pre-tax profit | 949.80 | 2 386.15 | 942.81 | 1 145.20 | 1 630.24 |
| Income taxes | -12.23 | - 157.88 | 87.46 | 34.21 | 33.39 |
| Net earnings | 937.56 | 2 228.27 | 1 030.28 | 1 179.41 | 1 663.63 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 1 826.17 | 1 049.64 | 3 465.00 | ||
| Tangible assets total | 1 826.17 | 1 049.64 | 3 465.00 | ||
| Holdings in group member companies | 3 819.21 | 5 490.85 | 6 833.77 | 8 149.71 | 9 637.08 |
| Other receivables | -0.00 | ||||
| Investments total | 3 819.21 | 5 490.85 | 6 833.77 | 8 149.71 | 9 637.08 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current amounts owed by group member comp. | 1 767.24 | 2 708.82 | 2 246.27 | 1 280.61 | 566.70 |
| Current other receivables | 3.23 | 964.04 | |||
| Current deferred tax assets | 167.16 | 100.85 | 164.54 | 197.92 | |
| Short term receivables total | 1 934.40 | 2 809.67 | 2 246.27 | 1 448.37 | 1 728.67 |
| Other current investments | 2 244.58 | 2 229.81 | 2 276.23 | 2 005.91 | 2 109.21 |
| Cash and bank deposits | 149.98 | 200.82 | 632.75 | 1 341.50 | 1 951.71 |
| Cash and cash equivalents | 2 394.56 | 2 430.64 | 2 908.97 | 3 347.41 | 4 060.92 |
| Balance sheet total (assets) | 9 974.34 | 11 780.80 | 11 989.01 | 12 945.48 | 18 891.67 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 55.30 | 56.50 | 57.20 | 58.90 | 61.00 |
| Other reserves | 3 134.21 | 4 805.86 | 6 148.77 | 7 464.70 | 8 952.08 |
| Retained earnings | 4 238.95 | 3 448.36 | 4 276.52 | 3 931.97 | 3 563.00 |
| Profit of the financial year | 937.56 | 2 228.27 | 1 030.28 | 1 179.41 | 1 663.63 |
| Shareholders equity total | 8 416.02 | 10 588.99 | 11 562.77 | 12 684.98 | 14 289.71 |
| Provisions | 267.00 | 316.00 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 10.00 | 10.00 | 10.00 | 10.00 | 4 341.25 |
| Current owed to participating | 771.13 | 160.79 | |||
| Short-term deferred tax liabilities | 33.42 | 76.67 | |||
| Other non-interest bearing current liabilities | 418.03 | 606.45 | 416.24 | 250.51 | 260.71 |
| Accruals and deferred income | 58.74 | 21.90 | |||
| Current liabilities total | 1 291.32 | 875.81 | 426.24 | 260.51 | 4 601.96 |
| Balance sheet total (liabilities) | 9 974.34 | 11 780.80 | 11 989.01 | 12 945.48 | 18 891.67 |
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.