Jan Metner ApS
CVR number: 14484183
Posthustorvet 1 E, 7800 Skive
janmetner@gmail.com
tel: 97520339
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 190.71 | 344.12 | 453.42 | 431.70 | 317.85 |
| Employee benefit expenses | - 245.12 | - 278.62 | - 333.23 | - 344.79 | - 391.57 |
| Total depreciation | -58.35 | -58.35 | -59.10 | -59.13 | |
| EBIT | - 112.76 | 7.14 | 61.09 | 27.79 | -73.72 |
| Other financial income | 540.05 | 3 958.59 | 648.77 | 331.03 | 1 943.67 |
| Other financial expenses | - 170.34 | -49.14 | - 164.33 | -63.54 | -19.76 |
| Net income from associates (fin.) | 85.21 | ||||
| Pre-tax profit | 342.17 | 3 916.60 | 545.53 | 295.28 | 1 850.19 |
| Income taxes | -88.26 | - 874.54 | - 133.75 | - 157.49 | - 328.33 |
| Net earnings | 253.91 | 3 042.05 | 411.78 | 137.79 | 1 521.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 371.38 | 5 313.02 | 5 331.23 | 5 272.11 | |
| Tangible assets total | 5 371.38 | 5 313.02 | 5 331.23 | 5 272.11 | |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 10.00 | 10.00 | 10.00 | 10.00 | |
| Current deferred tax assets | 16.52 | 3.37 | 178.76 | 247.06 | |
| Short term receivables total | 16.52 | 13.37 | 188.76 | 257.06 | 10.00 |
| Other current investments | 13 525.92 | 16 454.45 | 13 989.65 | 13 720.61 | 18 084.10 |
| Cash and bank deposits | 501.52 | 258.92 | 255.58 | 282.76 | 278.36 |
| Cash and cash equivalents | 14 027.45 | 16 713.37 | 14 245.23 | 14 003.37 | 18 362.46 |
| Balance sheet total (assets) | 19 415.34 | 22 039.76 | 19 765.22 | 19 532.53 | 18 372.46 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 1 000.00 | 3 000.00 | 117.80 | ||
| Retained earnings | 15 331.17 | 12 585.08 | 15 627.13 | 15 921.11 | 16 058.90 |
| Profit of the financial year | 253.91 | 3 042.05 | 411.78 | 137.79 | 1 521.87 |
| Shareholders equity total | 16 785.08 | 18 827.13 | 16 238.91 | 16 376.70 | 17 780.77 |
| Non-current loans from credit institutions | 2 253.25 | 2 154.73 | 2 055.24 | 1 953.76 | |
| Non-current liabilities total | 2 253.25 | 2 154.73 | 2 055.24 | 1 953.76 | |
| Current loans from credit institutions | 98.11 | 98.40 | 98.80 | 100.80 | |
| Current trade creditors | 37.80 | 36.35 | 45.43 | 25.00 | 25.00 |
| Short-term deferred tax liabilities | 768.45 | 44.07 | |||
| Other non-interest bearing current liabilities | 237.59 | 154.70 | 1 326.84 | 1 076.27 | 522.62 |
| Accruals and deferred income | 3.51 | ||||
| Current liabilities total | 377.02 | 1 057.90 | 1 471.08 | 1 202.07 | 591.70 |
| Balance sheet total (liabilities) | 19 415.34 | 22 039.76 | 19 765.22 | 19 532.53 | 18 372.46 |
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.