JENSENS TRÆ- OG LISTER A/S — Credit Rating and Financial Key Figures
CVR number: 28712448
Lyngvej 31 B, Ellinge Mark 4573 Højby
info@59302660.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 110.04 | 1 407.11 | 1 560.54 | 1 421.09 | 1 250.82 |
| Employee benefit expenses | -1 310.09 | -1 269.58 | -1 142.17 | -1 034.12 | - 816.18 |
| Total depreciation | -56.01 | -41.03 | -40.92 | -34.42 | -36.03 |
| EBIT | - 256.06 | 96.50 | 377.45 | 352.55 | 398.61 |
| Other financial income | 4.68 | 1.52 | 30.00 | 14.17 | 5.13 |
| Other financial expenses | -77.67 | -85.67 | -85.24 | -83.45 | -75.90 |
| Pre-tax profit | - 329.05 | 12.35 | 322.21 | 283.27 | 327.84 |
| Income taxes | -0.22 | -0.26 | 37.82 | ||
| Net earnings | - 329.27 | 12.08 | 322.21 | 321.09 | 327.84 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 010.88 | 1 980.46 | 1 950.03 | 1 919.61 | 1 903.52 |
| Machinery and equipment | 31.11 | 20.50 | 10.00 | 6.00 | 38.42 |
| Tangible assets total | 2 041.99 | 2 000.95 | 1 960.03 | 1 925.61 | 1 941.94 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 627.54 | 1 585.26 | 1 831.18 | 1 983.40 | 2 116.90 |
| Inventories total | 1 627.54 | 1 585.26 | 1 831.18 | 1 983.40 | 2 116.90 |
| Current trade debtors | 41.99 | 80.42 | 130.30 | 113.33 | 176.28 |
| Prepayments and accrued income | 51.79 | 32.43 | 32.29 | 33.85 | 16.12 |
| Current deferred tax assets | 0.20 | ||||
| Short term receivables total | 93.98 | 112.85 | 162.59 | 147.18 | 192.40 |
| Other current investments | 35.84 | 36.00 | 66.00 | 77.40 | 79.92 |
| Cash and bank deposits | 485.91 | 749.37 | 767.35 | 825.55 | 607.81 |
| Cash and cash equivalents | 521.75 | 785.37 | 833.35 | 902.95 | 687.73 |
| Balance sheet total (assets) | 4 285.26 | 4 484.44 | 4 787.14 | 4 959.14 | 4 938.98 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 2 153.30 | 1 824.03 | 1 836.11 | 2 158.32 | 2 479.41 |
| Profit of the financial year | - 329.27 | 12.08 | 322.21 | 321.09 | 327.84 |
| Shareholders equity total | 2 324.03 | 2 336.11 | 2 658.32 | 2 979.41 | 3 307.25 |
| Non-current loans from credit institutions | 418.76 | 329.39 | 236.39 | 139.61 | 38.90 |
| Non-current other liabilities | 8.69 | 30.64 | |||
| Non-current liabilities total | 427.45 | 360.03 | 236.39 | 139.61 | 38.90 |
| Current loans from credit institutions | 85.89 | 89.38 | 93.00 | 96.78 | 100.71 |
| Current trade creditors | 95.65 | 227.71 | 291.84 | 338.26 | 67.78 |
| Current owed to group member | 1 076.15 | 1 119.64 | 1 165.11 | 1 177.89 | 1 225.71 |
| Other non-interest bearing current liabilities | 276.09 | 351.57 | 342.49 | 227.20 | 198.64 |
| Current liabilities total | 1 533.78 | 1 788.30 | 1 892.44 | 1 840.12 | 1 592.84 |
| Balance sheet total (liabilities) | 4 285.26 | 4 484.44 | 4 787.14 | 4 959.14 | 4 938.98 |
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.