JIM-TEC ApS — Credit Rating and Financial Key Figures
CVR number: 39118203
Stokagervej 8 E, 8240 Risskov
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 601.08 | 1 797.31 | 1 273.71 | 1 722.43 | 2 136.34 |
| Employee benefit expenses | -1 335.50 | -1 482.08 | -1 212.04 | -1 451.45 | -1 483.73 |
| Total depreciation | -3.07 | -3.07 | -3.07 | -3.07 | |
| EBIT | 262.51 | 312.16 | 58.60 | 267.91 | 652.62 |
| Other financial income | 2.05 | 3.12 | 0.49 | 3.68 | 5.88 |
| Other financial expenses | -3.98 | -9.00 | -11.82 | -44.63 | -58.73 |
| Net income from associates (fin.) | 51.20 | 44.95 | 37.41 | ||
| Pre-tax profit | 260.58 | 306.28 | 98.47 | 271.91 | 637.16 |
| Income taxes | -57.57 | -66.68 | -13.13 | -57.32 | - 140.36 |
| Net earnings | 203.02 | 239.59 | 85.34 | 214.59 | 496.80 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 9.21 | 6.14 | 3.07 | ||
| Tangible assets total | 9.21 | 6.14 | 3.07 | ||
| Holdings in group member companies | 40.00 | 91.20 | 136.15 | 173.55 | |
| Other receivables | 10.09 | 12.59 | 12.59 | 12.59 | 129.45 |
| Investments total | 10.09 | 52.59 | 103.79 | 148.74 | 303.01 |
| Long term receivables total | |||||
| Raw materials and consumables | 742.29 | 997.83 | 1 390.56 | 1 863.02 | 2 518.97 |
| Inventories total | 742.29 | 997.83 | 1 390.56 | 1 863.02 | 2 518.97 |
| Current trade debtors | 455.68 | 1 558.75 | 901.05 | 818.52 | 909.53 |
| Prepayments and accrued income | 34.53 | 11.88 | 40.59 | 10.32 | |
| Current other receivables | 100.00 | 222.90 | |||
| Current deferred tax assets | 7.55 | ||||
| Short term receivables total | 490.22 | 1 670.63 | 949.19 | 1 051.74 | 909.53 |
| Cash and bank deposits | 84.56 | 227.30 | 214.87 | 151.53 | 323.81 |
| Cash and cash equivalents | 84.56 | 227.30 | 214.87 | 151.53 | 323.81 |
| Balance sheet total (assets) | 1 336.37 | 2 954.50 | 2 661.47 | 3 215.02 | 4 055.31 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 450.00 | 450.00 | 450.00 | 450.00 | 450.00 |
| Other reserves | 51.20 | 96.36 | 133.76 | ||
| Retained earnings | 85.77 | 288.78 | 477.18 | 517.36 | 694.55 |
| Profit of the financial year | 203.02 | 239.59 | 85.34 | 214.59 | 496.80 |
| Shareholders equity total | 738.78 | 978.37 | 1 063.72 | 1 278.31 | 1 775.11 |
| Provisions | 0.68 | 0.68 | 0.68 | ||
| Non-current deferred tax liabilities | 37.77 | 108.06 | |||
| Non-current liabilities total | 37.77 | 108.06 | |||
| Current trade creditors | 232.97 | 818.70 | 664.82 | 745.85 | 1 680.85 |
| Current owed to participating | 28.95 | 5.93 | |||
| Short-term deferred tax liabilities | 57.57 | 54.68 | |||
| Other non-interest bearing current liabilities | 278.10 | 1 102.74 | 932.26 | 1 152.41 | 484.68 |
| Current liabilities total | 597.59 | 1 976.12 | 1 597.08 | 1 898.26 | 2 171.46 |
| Balance sheet total (liabilities) | 1 336.37 | 2 954.50 | 2 661.47 | 3 215.02 | 4 055.31 |
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.