JUST GRUPPEN A/S — Credit Rating and Financial Key Figures
CVR number: 14822178
Stensbjergvej 11, 4600 Køge
adm@just.dk
tel: 56869184
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 33 808.00 | 31 092.00 | 33 609.00 | 36 836.00 | 40 150.00 |
| Employee benefit expenses | -2 116.00 | -2 777.00 | |||
| Total depreciation | - 442.00 | - 745.00 | |||
| Reduction in value of non-current assets | - 359.00 | 18 534.00 | |||
| EBIT | 75 610.00 | 218 298.00 | 44 556.00 | 33 919.00 | 55 162.00 |
| Other financial expenses | -6 975.00 | -6 968.00 | |||
| Net income from associates (fin.) | 2 388.00 | 1 317.00 | |||
| Pre-tax profit | 58 469.00 | 176 179.00 | 41 846.00 | 29 332.00 | 49 511.00 |
| Income taxes | -5 930.00 | -10 685.00 | |||
| Net earnings | 58 469.00 | 176 179.00 | 41 846.00 | 23 402.00 | 38 826.00 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 724 703.00 | 754 249.00 | |||
| Machinery and equipment | 3 134.00 | 4 379.00 | |||
| Tangible assets total | 727 837.00 | 758 628.00 | |||
| Participating interests | 4 875.00 | ||||
| Investments total | 505 978.00 | 682 046.00 | 714 012.00 | 4 977.00 | 102.00 |
| Long term receivables total | |||||
| Finished products/goods | 492.00 | 241.00 | |||
| Inventories total | 492.00 | 241.00 | |||
| Current trade debtors | 2 325.00 | ||||
| Prepayments and accrued income | 33.00 | 17.00 | |||
| Current other receivables | 2 578.00 | 1 108.00 | |||
| Current deferred tax assets | 47.00 | ||||
| Short term receivables total | 2 611.00 | 3 497.00 | |||
| Cash and bank deposits | 13 489.00 | 14 506.00 | |||
| Cash and cash equivalents | 13 489.00 | 14 506.00 | |||
| Balance sheet total (assets) | 505 978.00 | 682 046.00 | 714 012.00 | 749 406.00 | 776 974.00 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 211 804.00 | 384 458.00 | 425 082.00 | 500.00 | 500.00 |
| Shares repurchased | 2 500.00 | 13 000.00 | |||
| Retained earnings | -58 469.00 | - 176 179.00 | -41 846.00 | 385 367.00 | 369 050.00 |
| Profit of the financial year | 58 469.00 | 176 179.00 | 41 846.00 | 23 402.00 | 38 826.00 |
| Minority interest (BS) | 30 316.00 | 40 035.00 | |||
| Shareholders equity total | 211 804.00 | 384 458.00 | 425 082.00 | 442 085.00 | 461 411.00 |
| Provisions | 76 044.00 | 77 379.00 | |||
| Non-current loans from credit institutions | 199 319.00 | 209 225.00 | |||
| Non-current other liabilities | 8 479.00 | 9 313.00 | |||
| Non-current liabilities total | 207 798.00 | 218 538.00 | |||
| Current loans from credit institutions | 13 298.00 | 14 599.00 | |||
| Current trade creditors | 5 657.00 | 1 559.00 | |||
| Short-term deferred tax liabilities | 69.00 | ||||
| Other non-interest bearing current liabilities | 1 967.00 | 3 488.00 | |||
| Accruals and deferred income | 2 488.00 | ||||
| Current liabilities total | 23 479.00 | 19 646.00 | |||
| Balance sheet total (liabilities) | 211 804.00 | 384 458.00 | 425 082.00 | 749 406.00 | 776 974.00 |
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.