Jysk-El ApS
CVR number: 34709742
Østergade 4, Ørum 8830 Tjele
jysk-el@jysk-el.dk
tel: 21305788
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 170.59 | 2 239.57 | 2 654.85 | 2 297.89 | 2 729.06 |
| Employee benefit expenses | -1 917.25 | -1 884.09 | -1 946.56 | -2 151.34 | -2 278.31 |
| Total depreciation | -34.53 | -29.36 | -25.12 | -59.44 | -68.79 |
| EBIT | 218.81 | 326.12 | 683.17 | 87.11 | 381.96 |
| Other financial income | 6.33 | 7.57 | 0.19 | 0.03 | |
| Other financial expenses | -0.32 | -3.65 | -9.62 | -6.72 | -5.42 |
| Pre-tax profit | 224.82 | 330.04 | 673.73 | 80.42 | 376.54 |
| Income taxes | -50.79 | -65.71 | - 149.25 | -25.54 | -88.51 |
| Net earnings | 174.03 | 264.33 | 524.48 | 54.87 | 288.03 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 53.15 | 39.84 | 26.52 | 13.20 | 1.50 |
| Machinery and equipment | 26.75 | 10.70 | 38.61 | 211.72 | 154.64 |
| Tangible assets total | 79.90 | 50.53 | 65.13 | 224.92 | 156.14 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 145.00 | 100.00 | 92.00 | 92.00 | 85.00 |
| Inventories total | 145.00 | 100.00 | 92.00 | 92.00 | 85.00 |
| Current trade debtors | 225.64 | 587.54 | 555.27 | 270.31 | 840.36 |
| Prepayments and accrued income | 12.00 | ||||
| Current other receivables | 210.00 | 200.00 | 325.00 | 194.00 | 320.00 |
| Short term receivables total | 435.64 | 787.54 | 880.27 | 476.31 | 1 160.36 |
| Cash and bank deposits | 333.01 | 458.23 | 588.58 | 394.30 | 289.77 |
| Cash and cash equivalents | 333.01 | 458.23 | 588.58 | 394.30 | 289.77 |
| Balance sheet total (assets) | 993.55 | 1 396.30 | 1 625.98 | 1 187.54 | 1 691.27 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 |
| Shares repurchased | 200.00 | 250.00 | 400.00 | 250.00 | |
| Retained earnings | 19.78 | -56.18 | - 191.86 | 332.62 | 137.50 |
| Profit of the financial year | 174.03 | 264.33 | 524.48 | 54.87 | 288.03 |
| Shareholders equity total | 553.82 | 618.14 | 892.62 | 547.50 | 835.53 |
| Provisions | 12.35 | 9.69 | 19.86 | 21.13 | 18.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 113.78 | 181.98 | 182.88 | 32.15 | 294.99 |
| Current owed to participating | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 |
| Current owed to group member | 10.00 | 10.00 | 210.00 | 10.00 | |
| Short-term deferred tax liabilities | 81.63 | 123.57 | 200.74 | 135.35 | 69.13 |
| Other non-interest bearing current liabilities | 224.85 | 445.78 | 312.75 | 234.28 | 455.71 |
| Current liabilities total | 427.39 | 768.46 | 713.50 | 618.91 | 836.96 |
| Balance sheet total (liabilities) | 993.55 | 1 396.30 | 1 625.98 | 1 187.54 | 1 691.27 |
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.