JAN NIELSEN A/S
CVR number: 25470125
Grønagervej 5, Varpelev 4652 Hårlev
tel: 56578267
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 18 206.91 | 16 230.05 | 17 560.70 | 18 693.04 | 21 172.23 |
| Employee benefit expenses | -16 912.02 | -14 892.14 | -15 225.98 | -16 066.12 | -16 542.83 |
| Other operating expenses | - 325.64 | - 146.60 | |||
| Total depreciation | -2 051.56 | - 584.02 | - 603.17 | - 588.39 | - 891.33 |
| EBIT | - 756.67 | 428.24 | 1 584.94 | 2 038.53 | 3 738.07 |
| Other financial income | 6.80 | 9.14 | 11.31 | 12.87 | 12.88 |
| Other financial expenses | - 531.65 | - 279.77 | - 160.64 | - 212.54 | - 246.66 |
| Pre-tax profit | -1 281.51 | 157.61 | 1 435.62 | 1 838.86 | 3 504.30 |
| Income taxes | 725.15 | -40.90 | - 322.97 | - 418.50 | - 767.42 |
| Net earnings | - 556.37 | 116.72 | 1 112.65 | 1 420.36 | 2 736.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 132.34 | 97.35 | 130.91 | 94.82 | 138.07 |
| Machinery and equipment | 7 898.42 | 6 277.53 | 5 123.42 | 5 105.08 | 4 605.65 |
| Tangible assets total | 8 030.77 | 6 374.88 | 5 254.32 | 5 199.90 | 4 743.71 |
| Other receivables | 237.50 | 37.50 | 37.50 | 57.50 | 37.50 |
| Investments total | 237.50 | 37.50 | 37.50 | 57.50 | 37.50 |
| Long term receivables total | |||||
| Raw materials and consumables | 413.77 | 392.26 | 389.18 | 366.80 | 301.55 |
| Inventories total | 413.77 | 392.26 | 389.18 | 366.80 | 301.55 |
| Current trade debtors | 5 631.85 | 7 049.22 | 8 553.81 | 5 590.21 | 5 719.93 |
| Current amounts owed by group member comp. | 752.42 | 771.64 | 11.18 | 315.98 | |
| Prepayments and accrued income | 170.00 | 205.67 | 1 050.60 | 1 543.91 | 2 449.50 |
| Current other receivables | 7 532.11 | 459.60 | 278.64 | 341.51 | 175.92 |
| Current deferred tax assets | 300.00 | ||||
| Short term receivables total | 14 086.38 | 8 486.14 | 9 883.05 | 7 786.80 | 8 661.33 |
| Cash and bank deposits | 0.62 | 190.59 | 3 741.65 | ||
| Cash and cash equivalents | 0.62 | 190.59 | 3 741.65 | ||
| Balance sheet total (assets) | 22 769.03 | 15 290.77 | 15 564.05 | 13 601.59 | 17 485.75 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 113.00 | 114.40 | 130.00 | 1 200.00 | |
| Retained earnings | 6 560.99 | 5 891.63 | 5 106.94 | 6 089.59 | 6 309.94 |
| Profit of the financial year | - 556.37 | 116.72 | 1 112.65 | 1 420.36 | 2 736.88 |
| Shareholders equity total | 6 504.63 | 6 621.34 | 6 833.99 | 8 139.94 | 10 746.82 |
| Provisions | 930.45 | 971.35 | 1 294.31 | 1 712.82 | 1 514.43 |
| Non-current loans from credit institutions | 839.09 | 370.57 | 237.82 | 120.94 | 38.47 |
| Non-current leasing loans | 95.32 | ||||
| Non-current other liabilities | 94.98 | 218.67 | 221.13 | ||
| Non-current deferred tax liabilities | 225.77 | 233.68 | |||
| Non-current liabilities total | 1 029.40 | 589.24 | 458.95 | 346.72 | 272.15 |
| Current loans from credit institutions | 8 722.99 | 1 166.62 | 2 497.25 | 117.66 | 83.22 |
| Advances received | 508.15 | 737.30 | 96.50 | 337.01 | |
| Current trade creditors | 1 958.03 | 3 168.39 | 2 969.54 | 2 197.94 | 2 550.56 |
| Current owed to group member | 0.51 | ||||
| Short-term deferred tax liabilities | 965.80 | ||||
| Other non-interest bearing current liabilities | 3 115.39 | 2 036.53 | 1 412.98 | 749.51 | 1 244.82 |
| Accruals and deferred income | 107.94 | ||||
| Current liabilities total | 14 304.56 | 7 108.85 | 6 976.80 | 3 402.11 | 4 952.34 |
| Balance sheet total (liabilities) | 22 769.03 | 15 290.77 | 15 564.05 | 13 601.59 | 17 485.75 |
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.