JN MURPRODUKTER ApS — Credit Rating and Financial Key Figures
CVR number: 33646704
Kirkevænget 6, 3300 Frederiksværk
info@jnmurprodukter.dk
tel: 48212230
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 4 500.53 | 5 981.48 | 5 907.44 | 2 955.31 | 2 898.27 |
| Employee benefit expenses | -2 775.53 | -2 824.40 | -3 092.06 | -1 875.54 | -2 184.64 |
| Total depreciation | -6.79 | ||||
| EBIT | 1 718.20 | 3 157.08 | 2 815.37 | 1 079.77 | 713.63 |
| Other financial income | 2.01 | 6.22 | 24.26 | 3.12 | 8.06 |
| Other financial expenses | -8.42 | -11.82 | -20.51 | -9.70 | -11.50 |
| Pre-tax profit | 1 711.79 | 3 151.49 | 2 819.13 | 1 073.19 | 710.19 |
| Income taxes | - 388.03 | - 701.04 | - 627.13 | - 245.41 | - 165.92 |
| Net earnings | 1 323.76 | 2 450.45 | 2 192.00 | 827.78 | 544.26 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 210.28 | 289.49 | 128.82 | 128.07 | 94.91 |
| Inventories total | 210.28 | 289.49 | 128.82 | 128.07 | 94.91 |
| Current trade debtors | 601.35 | 207.82 | 414.57 | 114.13 | 652.27 |
| Current amounts owed by group member comp. | 220.25 | 2 435.47 | 771.63 | 256.62 | 372.54 |
| Prepayments and accrued income | 6.67 | 6.98 | 7.27 | 7.47 | 7.82 |
| Current other receivables | 419.44 | 78.47 | |||
| Current deferred tax assets | 5.51 | ||||
| Short term receivables total | 1 253.21 | 2 650.27 | 1 193.47 | 456.69 | 1 032.63 |
| Cash and bank deposits | 2 168.57 | 1 607.47 | 2 989.96 | 1 792.32 | 987.86 |
| Cash and cash equivalents | 2 168.57 | 1 607.47 | 2 989.96 | 1 792.32 | 987.86 |
| Balance sheet total (assets) | 3 632.06 | 4 547.23 | 4 312.26 | 2 377.08 | 2 115.39 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 300.00 | 2 400.00 | 2 100.00 | 800.00 | 500.00 |
| Retained earnings | -1 067.89 | -2 144.13 | -1 793.68 | - 401.69 | -73.90 |
| Profit of the financial year | 1 323.76 | 2 450.45 | 2 192.00 | 827.78 | 544.26 |
| Shareholders equity total | 1 635.87 | 2 786.32 | 2 578.31 | 1 306.10 | 1 050.36 |
| Non-current liabilities total | |||||
| Current trade creditors | 1.55 | 122.67 | 1.96 | 1.34 | 0.89 |
| Short-term deferred tax liabilities | 387.68 | 695.53 | 627.13 | 245.41 | 165.92 |
| Other non-interest bearing current liabilities | 1 606.95 | 942.71 | 1 104.85 | 824.23 | 898.22 |
| Current liabilities total | 1 996.19 | 1 760.91 | 1 733.94 | 1 070.98 | 1 065.03 |
| Balance sheet total (liabilities) | 3 632.06 | 4 547.23 | 4 312.26 | 2 377.08 | 2 115.39 |
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.