OPJ MANAGEMENT ApS
CVR number: 12640773
Volderslevvej 36 A, Volderslev 5260 Odense S
opj@opjhandel.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 707.51 | 734.95 | 759.27 | 696.84 | 206.53 |
| Employee benefit expenses | - 184.26 | - 197.86 | - 193.16 | - 196.78 | -67.22 |
| EBIT | 523.25 | 537.09 | 566.11 | 500.06 | 139.31 |
| Other financial income | 69.35 | 78.17 | 43.82 | 34.05 | 86.93 |
| Other financial expenses | -6.55 | -14.88 | -20.25 | -14.20 | -0.42 |
| Net income from associates (fin.) | -62.50 | ||||
| Pre-tax profit | 586.05 | 600.39 | 589.68 | 457.40 | 225.82 |
| Income taxes | - 125.05 | - 129.82 | - 127.93 | - 113.37 | -43.96 |
| Net earnings | 461.00 | 470.56 | 461.75 | 344.04 | 181.86 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Participating interests | 62.50 | 62.50 | 62.50 | ||
| Investments total | 62.50 | 62.50 | 62.50 | ||
| Non-current loans receivable | 472.50 | 472.50 | 472.50 | 472.50 | |
| Long term receivables total | 472.50 | 472.50 | 472.50 | 472.50 | |
| Inventories total | |||||
| Current trade debtors | 323.19 | 82.57 | 576.72 | 81.66 | |
| Current other receivables | 6 015.00 | 5 006.25 | 3 026.42 | 3 047.10 | 250.00 |
| Short term receivables total | 6 338.19 | 5 088.82 | 3 603.14 | 3 128.76 | 250.00 |
| Cash and bank deposits | 759.26 | 1 979.97 | 2 377.91 | 3 191.99 | 6 220.47 |
| Cash and cash equivalents | 759.26 | 1 979.97 | 2 377.91 | 3 191.99 | 6 220.47 |
| Balance sheet total (assets) | 7 632.45 | 7 603.79 | 6 516.05 | 6 793.25 | 6 470.47 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Shares repurchased | 500.00 | 1 500.00 | 400.00 | ||
| Retained earnings | 6 114.05 | 5 075.05 | 5 545.62 | 5 607.36 | 5 951.40 |
| Profit of the financial year | 461.00 | 470.56 | 461.75 | 344.04 | 181.86 |
| Shareholders equity total | 7 325.05 | 7 295.62 | 6 257.36 | 6 601.40 | 6 383.26 |
| Non-current owed to participating | 8.92 | ||||
| Non-current deferred tax liabilities | 87.05 | 71.82 | 97.93 | 83.30 | 12.96 |
| Non-current liabilities total | 87.05 | 71.82 | 97.93 | 92.22 | 12.96 |
| Current trade creditors | 16.09 | ||||
| Short-term deferred tax liabilities | 117.56 | 116.05 | 71.82 | 53.37 | |
| Other non-interest bearing current liabilities | 102.80 | 104.21 | 88.94 | 99.63 | 20.89 |
| Current liabilities total | 220.35 | 236.35 | 160.76 | 99.63 | 74.25 |
| Balance sheet total (liabilities) | 7 632.45 | 7 603.79 | 6 516.05 | 6 793.25 | 6 470.47 |
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.