Jagt Og Hjem ApS
CVR number: 41065168
Elkærgyde 12, Binderup 6091 Bjert
peter@jenspeterbuhl.dk
Income statement (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 |
| Net sales | |||
| Gross profit | 88.87 | 44.71 | 123.17 |
| Employee benefit expenses | - 150.89 | - 201.86 | - 690.16 |
| Total depreciation | -13.77 | -29.19 | -34.51 |
| EBIT | -75.80 | - 186.34 | - 601.51 |
| Other financial income | -0.10 | ||
| Other financial expenses | -75.41 | - 102.15 | - 130.61 |
| Pre-tax profit | - 151.21 | - 288.59 | - 732.11 |
| Net earnings | - 151.21 | - 288.59 | - 732.11 |
Assets (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Intangible assets total | |||
| Land and waters | 1 553.59 | 1 524.40 | 1 495.20 |
| Machinery and equipment | 53.20 | 47.88 | |
| Tangible assets total | 1 553.59 | 1 577.60 | 1 543.08 |
| Investments total | |||
| Long term receivables total | |||
| Finished products/goods | 49.65 | 50.00 | 50.00 |
| Inventories total | 49.65 | 50.00 | 50.00 |
| Current trade debtors | 28.81 | 2.30 | |
| Current other receivables | 35.42 | 32.86 | |
| Short term receivables total | 64.23 | 32.86 | 2.30 |
| Cash and bank deposits | 31.82 | 126.66 | 13.63 |
| Cash and cash equivalents | 31.82 | 126.66 | 13.63 |
| Balance sheet total (assets) | 1 699.29 | 1 787.12 | 1 609.02 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | |
|---|---|---|---|
| Share capital | 40.00 | 40.00 | 40.00 |
| Retained earnings | - 151.21 | - 439.80 | |
| Profit of the financial year | - 151.21 | - 288.59 | - 732.11 |
| Shareholders equity total | - 111.21 | - 399.80 | -1 131.91 |
| Non-current loans from credit institutions | 927.52 | 409.61 | |
| Non-current owed to group member | 818.00 | 1 694.08 | 2 604.91 |
| Non-current other liabilities | 25.50 | 25.50 | 25.50 |
| Non-current liabilities total | 1 771.02 | 2 129.19 | 2 630.41 |
| Current loans from credit institutions | 1.60 | ||
| Current trade creditors | 13.93 | 36.23 | 57.34 |
| Current owed to participating | 15.04 | 18.13 | 30.33 |
| Other non-interest bearing current liabilities | 8.91 | 3.37 | 22.85 |
| Current liabilities total | 39.48 | 57.73 | 110.52 |
| Balance sheet total (liabilities) | 1 699.29 | 1 787.12 | 1 609.02 |
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.