SIR JUKE FYN ApS — Credit Rating and Financial Key Figures
CVR number: 36042036
Mullerupvej 1 A, Langtved 5540 Ullerslev
tel: 70210403
www.jukeboxfyn.dk
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 23.71 | -33.38 | 29.55 | 12.24 | -59.18 |
| Total depreciation | -32.02 | -5.65 | -3.67 | -3.67 | -3.67 |
| EBIT | -8.31 | -39.04 | 25.88 | 8.57 | -62.85 |
| Other financial income | 0.01 | ||||
| Other financial expenses | -7.69 | -9.07 | -9.45 | -9.56 | -10.09 |
| Pre-tax profit | -16.00 | -48.10 | 16.43 | -0.98 | -72.93 |
| Income taxes | 3.07 | 9.75 | -3.63 | 0.21 | 16.05 |
| Net earnings | -12.93 | -38.36 | 12.80 | -0.78 | -56.89 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 5.65 | 7.33 | 3.67 | ||
| Tangible assets total | 5.65 | 7.33 | 3.67 | ||
| Other receivables | 1.20 | 17.40 | 17.40 | 17.40 | 19.20 |
| Investments total | 1.20 | 17.40 | 17.40 | 17.40 | 19.20 |
| Long term receivables total | |||||
| Finished products/goods | 38.00 | 50.00 | 50.00 | 60.00 | 60.00 |
| Inventories total | 38.00 | 50.00 | 50.00 | 60.00 | 60.00 |
| Current trade debtors | 9.63 | 7.06 | 4.64 | 6.44 | 6.29 |
| Prepayments and accrued income | 7.98 | 6.17 | 10.19 | ||
| Current other receivables | 0.33 | 0.04 | -0.00 | ||
| Current deferred tax assets | 74.37 | 84.11 | 80.49 | 80.70 | 96.74 |
| Short term receivables total | 92.31 | 97.39 | 95.32 | 87.13 | 103.03 |
| Cash and bank deposits | 7.65 | 0.58 | 1.01 | 14.69 | 15.22 |
| Cash and cash equivalents | 7.65 | 0.58 | 1.01 | 14.69 | 15.22 |
| Balance sheet total (assets) | 144.81 | 165.36 | 171.06 | 182.89 | 197.45 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 250.00 | 250.00 | 250.00 | 250.00 | 250.00 |
| Retained earnings | - 256.49 | - 269.42 | - 307.78 | - 294.97 | - 295.74 |
| Profit of the financial year | -12.93 | -38.36 | 12.80 | -0.78 | -56.89 |
| Shareholders equity total | -19.42 | -57.77 | -44.97 | -45.74 | - 102.63 |
| Provisions | -0.00 | ||||
| Non-current liabilities total | |||||
| Current loans from credit institutions | 23.96 | 39.25 | 14.09 | ||
| Current trade creditors | 35.64 | 16.26 | 17.65 | ||
| Current owed to participating | 119.80 | 140.89 | 176.30 | 211.09 | 276.17 |
| Other non-interest bearing current liabilities | 20.48 | 7.37 | 9.38 | 17.54 | 6.27 |
| Current liabilities total | 164.23 | 223.14 | 216.03 | 228.63 | 300.08 |
| Balance sheet total (liabilities) | 144.81 | 165.36 | 171.06 | 182.89 | 197.45 |
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.