Ejendomsmæglerfirmaet John Frandsen Bjerringbro & Kjellerup A/S
CVR number: 43716174
Århusvej 109, 8960 Randers SØ
Income statement (kDKK)
2022 | 2023 | |
---|---|---|
Fiscal period length | 12 | 12 |
Net sales | ||
Gross profit | 414.41 | 1 587.19 |
Employee benefit expenses | - 614.34 | -1 162.01 |
Total depreciation | - 318.04 | - 318.04 |
EBIT | - 517.97 | 107.14 |
Other financial income | 0.70 | 4.35 |
Other financial expenses | -0.22 | |
Pre-tax profit | - 517.27 | 111.27 |
Income taxes | 113.91 | -25.03 |
Net earnings | - 403.36 | 86.24 |
Assets (kDKK)
2022 | 2023 | |
---|---|---|
Goodwill | 1 272.17 | 954.13 |
Intangible assets total | 1 272.17 | 954.13 |
Tangible assets total | ||
Other receivables | 18.00 | 18.00 |
Investments total | 18.00 | 18.00 |
Long term receivables total | ||
Inventories total | ||
Current trade debtors | 30.32 | 42.38 |
Current amounts owed by group member comp. | 406.93 | |
Current other receivables | 453.65 | |
Current deferred tax assets | 43.94 | |
Short term receivables total | 527.91 | 449.31 |
Cash and bank deposits | 399.62 | |
Cash and cash equivalents | 399.62 | |
Balance sheet total (assets) | 1 818.08 | 1 821.05 |
Equity and liabilities (kDKK)
2022 | 2023 | |
---|---|---|
Share capital | 526.00 | 526.00 |
Shares repurchased | 86.00 | |
Other reserves | 271.92 | |
Retained earnings | 843.02 | 625.58 |
Profit of the financial year | - 403.36 | 86.24 |
Shareholders equity total | 1 237.58 | 1 323.82 |
Provisions | 279.88 | 209.91 |
Non-current liabilities total | ||
Advances received | 39.58 | |
Current trade creditors | 62.52 | 39.89 |
Current owed to group member | 183.95 | |
Short-term deferred tax liabilities | 95.00 | |
Other non-interest bearing current liabilities | 14.57 | 152.44 |
Current liabilities total | 300.62 | 287.32 |
Balance sheet total (liabilities) | 1 818.08 | 1 821.05 |
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.