JI Varde Holding ApS — Credit Rating and Financial Key Figures
CVR number: 37382108
Tiphedevej 2, 6823 Ansager
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | - 199.13 | 41.79 | 114.51 | 424.16 | - 136.43 |
| Other operating expenses | - 130.63 | ||||
| Total depreciation | - 119.41 | - 241.01 | - 247.28 | - 263.56 | - 226.32 |
| EBIT | - 318.55 | - 199.22 | - 132.77 | 160.60 | - 493.38 |
| Other financial income | 0.12 | 0.51 | 8.00 | 173.83 | 25.77 |
| Other financial expenses | - 174.65 | - 111.41 | -2 426.73 | -70.63 | - 176.74 |
| Net income from associates (fin.) | 2 147.33 | 1 551.80 | 1 970.83 | 2 671.44 | 2 511.74 |
| Pre-tax profit | 1 654.25 | 1 241.67 | - 580.67 | 2 935.24 | 1 867.40 |
| Income taxes | 103.02 | 69.37 | 54.72 | -20.44 | 113.78 |
| Net earnings | 1 757.26 | 1 311.05 | - 525.95 | 2 914.81 | 1 981.18 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 829.82 | 4 494.08 | 4 494.56 | 4 912.86 | 4 223.82 |
| Buildings | 467.79 | 395.13 | 210.76 | 661.03 | 559.43 |
| Machinery and equipment | 22.39 | 13.72 | 5.05 | 75.75 | 48.08 |
| Tangible assets total | 4 320.00 | 4 902.93 | 4 710.37 | 5 649.64 | 4 831.33 |
| Participating interests | 3 128.25 | 2 523.56 | 2 428.84 | 3 282.91 | 5 248.53 |
| Investments total | 3 128.25 | 2 523.56 | 2 428.84 | 3 282.91 | 5 248.53 |
| Non-curr. owed by particip. interest comp. | 650.00 | 650.00 | 650.00 | ||
| Non-current other receivables | 550.00 | ||||
| Long term receivables total | 650.00 | 650.00 | 1 200.00 | ||
| Raw materials and consumables | 84.28 | ||||
| Inventories total | 84.28 | ||||
| Current trade debtors | 78.27 | 258.91 | 0.09 | 0.07 | |
| Current owed by particip. interest comp. | 1 502.08 | 1 027.13 | |||
| Prepayments and accrued income | 4.81 | 10.52 | 10.86 | 3.81 | 3.87 |
| Current other receivables | 62.41 | 56.72 | 23.81 | 16.25 | 22.09 |
| Current deferred tax assets | 120.28 | 189.65 | 244.38 | 223.96 | 337.75 |
| Short term receivables total | 265.77 | 515.80 | 279.05 | 1 746.19 | 1 390.92 |
| Other current investments | 0.49 | ||||
| Cash and bank deposits | 600.79 | 263.53 | |||
| Cash and cash equivalents | 600.79 | 263.53 | 0.49 | ||
| Balance sheet total (assets) | 8 314.80 | 8 205.82 | 8 068.25 | 11 328.74 | 12 755.54 |
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 |
| Retained earnings | 2 831.70 | 4 532.46 | 5 786.31 | 5 201.47 | 8 055.27 |
| Profit of the financial year | 1 757.26 | 1 311.05 | - 525.95 | 2 914.81 | 1 981.18 |
| Shareholders equity total | 4 694.26 | 5 950.01 | 5 367.57 | 8 225.17 | 10 147.45 |
| Non-current loans from credit institutions | 3 565.30 | 2 171.22 | 1 920.70 | 1 722.57 | 1 785.71 |
| Non-current liabilities total | 3 565.30 | 2 171.22 | 1 920.70 | 1 722.57 | 1 785.71 |
| Current loans from credit institutions | 25.40 | 25.70 | 91.61 | 530.11 | 83.00 |
| Advances received | 5.00 | 5.00 | 5.00 | 5.00 | |
| Current trade creditors | 26.04 | 22.01 | 100.90 | 109.04 | 25.03 |
| Current owed to participating | 3.80 | 31.88 | 582.41 | 633.84 | 689.69 |
| Other non-interest bearing current liabilities | 0.07 | 103.01 | 19.66 | ||
| Current liabilities total | 55.24 | 84.59 | 779.98 | 1 381.00 | 822.38 |
| Balance sheet total (liabilities) | 8 314.80 | 8 205.82 | 8 068.25 | 11 328.74 | 12 755.54 |
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.