JTI DENMARK A/S
CVR number: 28519958
Delta Park 37, 2665 Vallensbæk Strand
Info.dk@jti.com
tel: 43245901
Income statement (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 717.71 | 990.97 | 1 402.95 | 1 054.06 | 1 113.97 |
| Costs of manufacturing | -1 332.59 | - 998.04 | -1 056.33 | ||
| External services | -37.50 | -33.85 | -35.12 | ||
| Gross profit | 24.65 | 28.55 | 32.86 | 22.17 | 22.52 |
| Social security expenses | -27.89 | -17.44 | -19.52 | ||
| Total depreciation | -2.73 | -2.30 | -1.49 | ||
| EBIT | 1.97 | 2.23 | 2.24 | 2.43 | 1.51 |
| Other financial income | 0.24 | 0.23 | 2.46 | ||
| Other financial expenses | -1.41 | -1.56 | -1.25 | ||
| Pre-tax profit | 1.60 | 2.05 | 1.07 | 1.10 | 2.71 |
| Net earnings | 1.60 | 2.05 | 1.07 | 1.10 | 2.71 |
Assets (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 0.08 | ||||
| Intangible assets total | 0.08 | ||||
| Buildings | 0.61 | 0.53 | 1.85 | ||
| Machinery and equipment | 2.17 | 1.24 | 1.28 | ||
| Tangible assets total | 2.78 | 1.77 | 3.13 | ||
| Other non-current investments | 0.00 | ||||
| Other receivables | 381.98 | 573.45 | 0.70 | 0.70 | 0.45 |
| Investments total | 381.98 | 573.45 | 0.70 | 0.70 | 0.45 |
| Non-current loans receivable | 0.00 | ||||
| Deferred tax assets | 2.30 | 2.30 | 2.30 | ||
| Long term receivables total | 2.30 | 2.30 | 2.30 | ||
| Finished products/goods | 351.66 | 299.30 | 234.24 | ||
| Inventories total | 351.66 | 299.30 | 234.24 | ||
| Current trade debtors | 363.59 | 164.00 | 132.49 | ||
| Current amounts owed by group member comp. | 34.75 | 0.06 | 138.24 | ||
| Prepayments and accrued income | 0.04 | 0.02 | 0.00 | ||
| Current other receivables | 0.00 | ||||
| Short term receivables total | 398.38 | 164.08 | 270.73 | ||
| Balance sheet total (assets) | 381.98 | 573.45 | 755.90 | 468.14 | 510.85 |
Equity and liabilities (mDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 89.07 | 91.13 | 1.00 | 1.00 | 1.00 |
| Other reserves | 0.00 | 0.00 | |||
| Retained earnings | -1.60 | -2.05 | 90.13 | 341.20 | 342.30 |
| Profit of the financial year | 1.60 | 2.05 | 1.07 | 1.10 | 2.71 |
| Shareholders equity total | 89.07 | 91.13 | 92.20 | 343.30 | 346.01 |
| Provisions | 2.29 | 0.00 | |||
| Non-current leasing loans | 0.92 | 0.41 | 1.55 | ||
| Non-current liabilities total | 0.92 | 0.41 | 1.55 | ||
| Current trade creditors | 13.30 | 4.32 | 5.87 | ||
| Current owed to group member | 392.38 | 12.66 | 21.84 | ||
| Other non-interest bearing current liabilities | 254.82 | 107.46 | 135.58 | ||
| Current liabilities total | 660.50 | 124.44 | 163.29 | ||
| Balance sheet total (liabilities) | 89.07 | 91.13 | 755.90 | 468.14 | 510.85 |
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.