JN MURPRODUKTER ApS
CVR number: 33646704
Kirkevænget 6, 3300 Frederiksværk
info@jnmurprodukter.dk
tel: 48212230
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 239.34 | 4 500.53 | 5 981.48 | 5 907.44 | 2 955.31 |
| Employee benefit expenses | -2 496.69 | -2 775.53 | -2 824.40 | -3 092.06 | -1 875.54 |
| Total depreciation | -10.27 | -6.79 | |||
| EBIT | 732.38 | 1 718.20 | 3 157.08 | 2 815.37 | 1 079.77 |
| Other financial income | 10.91 | 2.01 | 6.22 | 24.26 | 3.12 |
| Other financial expenses | -6.96 | -8.42 | -11.82 | -20.51 | -9.70 |
| Pre-tax profit | 736.33 | 1 711.79 | 3 151.49 | 2 819.13 | 1 073.19 |
| Income taxes | - 171.86 | - 388.03 | - 701.04 | - 627.13 | - 245.41 |
| Net earnings | 564.47 | 1 323.76 | 2 450.45 | 2 192.00 | 827.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 6.79 | ||||
| Tangible assets total | 6.79 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 169.58 | 210.28 | 289.49 | 128.82 | 128.07 |
| Inventories total | 169.58 | 210.28 | 289.49 | 128.82 | 128.07 |
| Current trade debtors | 201.67 | 601.35 | 207.82 | 414.57 | 114.13 |
| Current amounts owed by group member comp. | 284.26 | 220.25 | 2 435.47 | 771.63 | 256.62 |
| Prepayments and accrued income | 6.47 | 6.67 | 6.98 | 7.27 | 7.47 |
| Current other receivables | 419.44 | 78.47 | |||
| Current deferred tax assets | 5.85 | 5.51 | |||
| Short term receivables total | 498.26 | 1 253.21 | 2 650.27 | 1 193.47 | 456.69 |
| Cash and bank deposits | 1 213.94 | 2 168.57 | 1 607.47 | 2 989.96 | 1 792.32 |
| Cash and cash equivalents | 1 213.94 | 2 168.57 | 1 607.47 | 2 989.96 | 1 792.32 |
| Balance sheet total (assets) | 1 888.57 | 3 632.06 | 4 547.23 | 4 312.26 | 2 377.08 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 700.00 | 1 300.00 | 2 400.00 | 2 100.00 | 800.00 |
| Retained earnings | - 332.36 | -1 067.89 | -2 144.13 | -1 793.68 | - 401.69 |
| Profit of the financial year | 564.47 | 1 323.76 | 2 450.45 | 2 192.00 | 827.78 |
| Shareholders equity total | 1 012.11 | 1 635.87 | 2 786.32 | 2 578.31 | 1 306.10 |
| Non-current liabilities total | |||||
| Current trade creditors | 8.73 | 1.55 | 122.67 | 1.96 | 1.34 |
| Short-term deferred tax liabilities | 178.05 | 387.68 | 695.53 | 627.13 | 245.41 |
| Other non-interest bearing current liabilities | 689.69 | 1 606.95 | 942.71 | 1 104.85 | 824.23 |
| Current liabilities total | 876.47 | 1 996.19 | 1 760.91 | 1 733.94 | 1 070.98 |
| Balance sheet total (liabilities) | 1 888.57 | 3 632.06 | 4 547.23 | 4 312.26 | 2 377.08 |
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.