Uffe Jensen & Co. A/S
CVR number: 31152380
Søndergade 16, 5620 Glamsbjerg
tel: 64721253
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 499.73 | 8 746.38 | 9 648.12 | 8 401.53 | 8 091.40 |
| Employee benefit expenses | -7 754.84 | -7 157.19 | -7 359.74 | -7 855.02 | -7 892.16 |
| Total depreciation | - 256.93 | - 277.14 | - 207.46 | - 162.55 | - 162.55 |
| EBIT | 487.96 | 1 312.05 | 2 080.91 | 383.95 | 36.68 |
| Other financial expenses | - 438.89 | -1 423.35 | - 193.53 | - 283.74 | - 575.99 |
| Pre-tax profit | 49.07 | - 111.30 | 1 887.38 | 100.21 | - 539.31 |
| Income taxes | -19.06 | 16.30 | - 409.00 | -11.42 | 117.73 |
| Net earnings | 30.01 | -95.00 | 1 478.38 | 88.79 | - 421.58 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 150.00 | 60.00 | |||
| Intangible assets total | 150.00 | 60.00 | |||
| Machinery and equipment | 478.75 | 308.54 | 344.08 | 513.37 | 350.81 |
| Tangible assets total | 478.75 | 308.54 | 344.08 | 513.37 | 350.81 |
| Holdings in group member companies | 225.00 | ||||
| Other non-current investments | 225.00 | ||||
| Other receivables | 600.00 | ||||
| Investments total | 600.00 | 225.00 | 225.00 | ||
| Non-current other receivables | 437.62 | 225.00 | 156.25 | ||
| Long term receivables total | 437.62 | 225.00 | 156.25 | ||
| Raw materials and consumables | 11 270.98 | ||||
| Finished products/goods | 10 621.35 | 11 070.88 | 12 450.64 | 12 685.21 | |
| Inventories total | 10 621.35 | 11 070.88 | 11 270.98 | 12 450.64 | 12 685.21 |
| Current trade debtors | 542.87 | 498.64 | 482.46 | 434.90 | 347.64 |
| Current amounts owed by group member comp. | 120.35 | 285.76 | 125.10 | ||
| Current owed by particip. interest comp. | 105.07 | ||||
| Current other receivables | 602.09 | 789.80 | 541.50 | 677.13 | 607.41 |
| Current deferred tax assets | 22.24 | 32.01 | 22.04 | 34.70 | |
| Short term receivables total | 1 265.31 | 1 310.69 | 1 341.73 | 1 134.07 | 1 219.92 |
| Cash and bank deposits | 351.98 | 332.15 | 2 238.60 | 271.95 | 136.36 |
| Cash and cash equivalents | 351.98 | 332.15 | 2 238.60 | 271.95 | 136.36 |
| Balance sheet total (assets) | 13 905.00 | 13 307.25 | 15 420.38 | 14 595.03 | 14 548.55 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 903.34 | 1 933.35 | 1 838.35 | 3 316.73 | 3 405.52 |
| Profit of the financial year | 30.01 | -95.00 | 1 478.38 | 88.79 | - 421.58 |
| Shareholders equity total | 2 433.35 | 2 338.35 | 3 816.73 | 3 905.52 | 3 483.94 |
| Provisions | 120.46 | ||||
| Non-current loans from credit institutions | 2 175.53 | 2 083.62 | 1 892.80 | 1 701.98 | 1 511.16 |
| Non-current other liabilities | 208.81 | 604.64 | 972.61 | ||
| Non-current deferred tax liabilities | 631.93 | 659.32 | |||
| Non-current liabilities total | 2 384.34 | 2 688.26 | 2 865.41 | 2 333.91 | 2 170.48 |
| Current loans from credit institutions | 4 585.37 | 1 399.63 | 230.01 | 3 872.40 | 4 688.95 |
| Current trade creditors | 1 304.72 | 2 152.24 | 2 530.15 | 2 023.32 | 1 637.28 |
| Current owed to participating | 1.45 | 200.00 | |||
| Current owed to group member | 45.18 | 93.80 | |||
| Short-term deferred tax liabilities | 37.53 | 126.40 | 418.78 | ||
| Other non-interest bearing current liabilities | 3 039.24 | 4 557.19 | 5 559.31 | 2 364.64 | 2 367.90 |
| Current liabilities total | 8 966.86 | 8 280.64 | 8 738.24 | 8 355.60 | 8 894.13 |
| Balance sheet total (liabilities) | 13 905.00 | 13 307.25 | 15 420.38 | 14 595.03 | 14 548.55 |
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.