JTN STÅL ApS
CVR number: 38666398
Bukdalvej 15, Borbjerg 7500 Holstebro
jtn@jtnstaal.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 008.77 | 5 267.03 | 6 139.54 | 9 528.35 | 10 869.55 |
| Employee benefit expenses | -5 100.79 | -4 489.30 | -7 463.64 | -8 268.28 | -7 924.71 |
| Other operating expenses | -17.25 | ||||
| Total depreciation | - 125.67 | - 133.79 | - 149.87 | - 155.05 | - 155.73 |
| EBIT | 782.31 | 626.69 | -1 473.97 | 1 105.02 | 2 789.11 |
| Other financial income | 0.00 | 34.70 | 70.55 | ||
| Other financial expenses | - 318.20 | - 210.67 | - 379.54 | - 678.23 | - 333.32 |
| Pre-tax profit | 464.11 | 416.02 | -1 853.51 | 461.49 | 2 526.33 |
| Income taxes | - 105.51 | -93.77 | 98.81 | 31.44 | - 396.26 |
| Net earnings | 358.60 | 322.25 | -1 754.70 | 492.93 | 2 130.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 840.00 | 720.00 | 600.00 | 480.00 | 360.00 |
| Intangible assets total | 840.00 | 720.00 | 600.00 | 480.00 | 360.00 |
| Machinery and equipment | 59.95 | 102.02 | 125.15 | 90.11 | 95.38 |
| Advance payments and construction in progress | 102.60 | ||||
| Tangible assets total | 59.95 | 102.02 | 125.15 | 90.11 | 197.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 533.11 | 583.72 | 694.39 | 763.26 | 752.07 |
| Inventories total | 533.11 | 583.72 | 694.39 | 763.26 | 752.07 |
| Current trade debtors | 1 062.66 | 1 927.15 | 2 072.41 | 555.38 | 3 123.63 |
| Current amounts owed by group member comp. | 520.17 | 598.60 | 665.65 | 823.64 | 1 283.92 |
| Prepayments and accrued income | 104.25 | 64.86 | 110.31 | 191.56 | 102.30 |
| Current other receivables | 787.40 | 506.37 | 1 358.84 | 1 807.15 | 881.80 |
| Short term receivables total | 2 474.48 | 3 096.98 | 4 207.21 | 3 377.73 | 5 391.65 |
| Balance sheet total (assets) | 3 907.54 | 4 502.72 | 5 626.75 | 4 711.10 | 6 701.69 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | - 769.34 | - 410.74 | -88.48 | -1 843.18 | -1 350.25 |
| Profit of the financial year | 358.60 | 322.25 | -1 754.70 | 492.93 | 2 130.08 |
| Shareholders equity total | - 360.74 | -38.48 | -1 793.18 | -1 300.25 | 829.82 |
| Provisions | 36.48 | 130.25 | 31.44 | 396.26 | |
| Non-current loans from credit institutions | 804.96 | 717.55 | 624.78 | 2 410.15 | 2 206.73 |
| Non-current other liabilities | 514.58 | ||||
| Non-current liabilities total | 1 319.55 | 717.55 | 624.78 | 2 410.15 | 2 206.73 |
| Current loans from credit institutions | 1 122.09 | 1 669.43 | 3 740.18 | 1 238.34 | 1 310.35 |
| Advances received | 236.10 | ||||
| Current trade creditors | 381.36 | 630.40 | 1 379.06 | 454.75 | 914.02 |
| Current owed to participating | 483.41 | 323.88 | 293.99 | 265.87 | 5.54 |
| Other non-interest bearing current liabilities | 925.38 | 1 069.69 | 1 350.48 | 1 406.15 | 1 038.97 |
| Current liabilities total | 2 912.24 | 3 693.40 | 6 763.71 | 3 601.20 | 3 268.88 |
| Balance sheet total (liabilities) | 3 907.54 | 4 502.72 | 5 626.75 | 4 711.10 | 6 701.69 |
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.