JOHANNSEN DEKORATION. ISHØJ A/S — Credit Rating and Financial Key Figures
CVR number: 48793312
Skebjergvej 23, Lille Smørum 2765 Smørum
jd@j-d.dk
tel: 43543440
Income statement (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 843.85 | 1 104.10 | -8.97 | 1 517.91 | 915.09 |
| Employee benefit expenses | - 738.22 | - 823.20 | - 654.47 | - 666.07 | - 541.65 |
| Total depreciation | - 427.00 | - 308.98 | - 278.22 | - 210.80 | - 245.11 |
| EBIT | 678.63 | -28.07 | - 941.67 | 641.04 | 128.33 |
| Other financial income | 5.85 | 9.45 | 1.24 | 9.28 | |
| Other financial expenses | -38.43 | -96.20 | - 103.13 | -55.15 | -66.26 |
| Pre-tax profit | 646.05 | - 114.82 | -1 043.56 | 595.17 | 62.07 |
| Net earnings | 646.05 | - 114.82 | -1 043.56 | 595.17 | 62.07 |
Assets (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Development expenditure | 345.82 | 276.66 | 207.50 | 138.33 | 69.17 |
| Intangible assets total | 345.82 | 276.66 | 207.50 | 138.33 | 69.17 |
| Buildings | 63.61 | 40.70 | 6.67 | 4.45 | 2.23 |
| Machinery and equipment | 809.62 | 633.54 | 513.70 | 381.07 | 248.35 |
| Tangible assets total | 873.23 | 674.24 | 520.37 | 385.52 | 250.58 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 362.85 | 304.02 | 242.41 | 31.50 | 31.50 |
| Inventories total | 362.85 | 304.02 | 242.41 | 31.50 | 31.50 |
| Current trade debtors | 872.32 | 77.24 | 103.16 | 771.17 | 137.04 |
| Current amounts owed by group member comp. | 121.82 | ||||
| Prepayments and accrued income | 24.66 | 24.66 | |||
| Current other receivables | 137.07 | 285.83 | 251.08 | 139.53 | |
| Short term receivables total | 896.99 | 238.98 | 388.99 | 1 022.25 | 398.39 |
| Balance sheet total (assets) | 2 478.89 | 1 493.90 | 1 359.26 | 1 577.60 | 749.63 |
Equity and liabilities (kDKK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 269.74 | 215.79 | 161.85 | 107.90 | 53.95 |
| Retained earnings | -1 604.08 | - 904.08 | - 964.96 | -1 954.57 | -1 305.45 |
| Profit of the financial year | 646.05 | - 114.82 | -1 043.56 | 595.17 | 62.07 |
| Shareholders equity total | - 188.29 | - 303.11 | -1 346.67 | - 751.50 | - 689.43 |
| Non-current deferred tax liabilities | 58.24 | 1 038.94 | 1 190.45 | 349.95 | |
| Non-current liabilities total | 58.24 | 1 038.94 | 1 190.45 | 349.95 | |
| Current loans from credit institutions | 632.26 | 389.53 | 1 087.85 | 733.15 | 923.93 |
| Current trade creditors | 221.23 | 93.96 | 113.49 | 99.65 | 48.15 |
| Other non-interest bearing current liabilities | 1 813.70 | 1 255.28 | 465.66 | 305.85 | 117.03 |
| Current liabilities total | 2 667.18 | 1 738.77 | 1 666.99 | 1 138.65 | 1 089.11 |
| Balance sheet total (liabilities) | 2 478.89 | 1 493.90 | 1 359.26 | 1 577.60 | 749.63 |
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.