Jakob Jørgensen, 962 Randers ApS
CVR number: 18802384
Nørre Boulevard 22, 8900 Randers C
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3.70 | 4.13 | 4.47 | 4.19 | 4 526.64 |
| Employee benefit expenses | -3.28 | -3.23 | -3.33 | -3.64 | -3 934.13 |
| Total depreciation | -0.10 | -0.08 | -0.06 | -0.06 | -80.24 |
| EBIT | 0.32 | 0.82 | 1.08 | 0.49 | 512.27 |
| Other financial income | 0.00 | 0.00 | 0.01 | 35.83 | |
| Other financial expenses | -0.16 | -0.19 | -0.19 | -0.20 | - 209.10 |
| Pre-tax profit | 0.16 | 0.64 | 0.90 | 0.30 | 339.00 |
| Income taxes | -0.03 | -0.15 | -0.20 | -0.06 | -74.56 |
| Net earnings | 0.13 | 0.49 | 0.70 | 0.23 | 264.43 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 0.29 | 0.15 | 0.15 | 0.17 | 200.36 |
| Tangible assets total | 0.29 | 0.15 | 0.15 | 0.17 | 200.36 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 2.15 | 2.20 | 2.25 | 2.80 | 2 308.92 |
| Inventories total | 2.15 | 2.20 | 2.25 | 2.80 | 2 308.92 |
| Current trade debtors | 0.02 | 0.05 | 0.05 | 0.06 | 44.17 |
| Prepayments and accrued income | 0.00 | 0.01 | 0.02 | 82.50 | |
| Current other receivables | 0.25 | 0.20 | 0.22 | 0.28 | 453.58 |
| Current deferred tax assets | 0.11 | 0.03 | 0.06 | 0.08 | 52.29 |
| Short term receivables total | 0.38 | 0.29 | 0.35 | 0.41 | 632.55 |
| Cash and bank deposits | 1.34 | 1.84 | 1.91 | 1.37 | 1 933.42 |
| Cash and cash equivalents | 1.34 | 1.84 | 1.91 | 1.37 | 1 933.42 |
| Balance sheet total (assets) | 4.15 | 4.49 | 4.66 | 4.76 | 5 075.24 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.30 | 0.30 | 0.30 | 0.30 | 300.00 |
| Retained earnings | 1.30 | 1.31 | 1.69 | 2.28 | 2 392.60 |
| Profit of the financial year | 0.13 | 0.49 | 0.70 | 0.23 | 264.43 |
| Shareholders equity total | 1.72 | 2.10 | 2.69 | 2.81 | 2 957.03 |
| Provisions | 0.00 | 0.02 | 0.02 | 0.01 | 6.55 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.60 | 1.33 | 1.18 | 1.12 | 1 236.86 |
| Other non-interest bearing current liabilities | 0.82 | 1.03 | 0.76 | 0.82 | 874.80 |
| Current liabilities total | 2.43 | 2.37 | 1.95 | 1.94 | 2 111.66 |
| Balance sheet total (liabilities) | 4.15 | 4.49 | 4.66 | 4.76 | 5 075.24 |
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.