JN Spedition Øst A/S — Credit Rating and Financial Key Figures
CVR number: 32470262
Hvidelvej 15, 7400 Herning
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 16 872.01 | 19 429.96 | 20 990.43 | 24 802.61 | 26 866.79 |
Employee benefit expenses | -7 029.34 | -6 972.35 | -9 324.15 | -11 225.06 | -11 924.24 |
Other operating expenses | - 118.65 | ||||
Total depreciation | -1 779.70 | -3 123.89 | -3 140.56 | -3 261.86 | -3 359.12 |
EBIT | 8 062.97 | 9 215.08 | 8 525.72 | 10 315.69 | 11 583.43 |
Other financial income | 39.53 | 2 808.61 | 268.73 | 950.90 | 139.77 |
Other financial expenses | - 614.58 | - 551.90 | - 554.49 | -1 438.10 | -2 163.07 |
Pre-tax profit | 7 487.91 | 11 471.79 | 8 239.96 | 9 828.49 | 9 560.13 |
Income taxes | -1 289.13 | -2 839.60 | -1 817.62 | -2 164.28 | -2 104.01 |
Net earnings | 6 198.78 | 8 632.19 | 6 422.34 | 7 664.21 | 7 456.11 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 86 438.49 | 83 508.28 | 80 578.07 | 81 017.34 | 77 856.69 |
Machinery and equipment | 379.20 | 704.83 | 602.49 | 527.65 | 329.18 |
Tangible assets total | 86 817.69 | 84 213.11 | 81 180.55 | 81 544.99 | 78 185.87 |
Investments total | |||||
Long term receivables total | |||||
Inventories total | |||||
Current trade debtors | 3 715.31 | 3 315.20 | 4 938.20 | 5 862.14 | 4 367.01 |
Current amounts owed by group member comp. | 1 012.00 | ||||
Prepayments and accrued income | 61.51 | 56.50 | 1 608.48 | 281.59 | 435.80 |
Current other receivables | 1 823.95 | 51.50 | 42.56 | 58.10 | 76.96 |
Short term receivables total | 5 600.76 | 3 423.20 | 6 589.23 | 6 201.84 | 5 891.77 |
Other current investments | 9 626.63 | ||||
Cash and bank deposits | 0.05 | 0.10 | 0.35 | 0.07 | |
Cash and cash equivalents | 0.05 | 0.10 | 9 626.98 | 0.07 | |
Balance sheet total (assets) | 92 418.49 | 87 636.41 | 97 396.77 | 87 746.90 | 84 077.64 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 600.00 | 600.00 | 600.00 | 600.00 | 600.00 |
Shares repurchased | 2 000.00 | 3 000.00 | 3 000.00 | 5 000.00 | 2 000.00 |
Retained earnings | 6 120.21 | 9 318.99 | 14 951.18 | 16 373.53 | 22 037.73 |
Profit of the financial year | 6 198.78 | 8 632.19 | 6 422.34 | 7 664.21 | 7 456.11 |
Shareholders equity total | 14 918.99 | 21 551.18 | 24 973.52 | 29 637.74 | 32 093.85 |
Provisions | 384.33 | 735.90 | 767.29 | 1 538.15 | 1 531.76 |
Capital loans | 13 701.49 | 10 701.49 | 9 201.49 | 7 701.50 | |
Non-current loans from credit institutions | 48 691.94 | 32 093.22 | 28 068.50 | 18 743.49 | 22 500.00 |
Non-current deferred tax liabilities | 1 393.41 | 2 110.41 | |||
Non-current liabilities total | 62 393.43 | 42 794.71 | 37 269.99 | 27 838.40 | 24 610.41 |
Current loans from credit institutions | 1 875.02 | 9 050.05 | 15 227.00 | 7 194.09 | 1 630.31 |
Current trade creditors | 2 763.60 | 1 293.38 | 2 770.57 | 2 034.86 | 2 066.98 |
Current owed to group member | 7 876.47 | 7 820.84 | 12 904.11 | 16 264.87 | 19 263.47 |
Short-term deferred tax liabilities | 959.71 | 2 488.02 | 1 786.22 | ||
Other non-interest bearing current liabilities | 1 181.96 | 1 838.32 | 1 642.36 | 3 163.79 | 2 806.87 |
Accruals and deferred income | 65.00 | 64.00 | 55.70 | 75.00 | 74.00 |
Current liabilities total | 14 721.75 | 22 554.62 | 34 385.96 | 28 732.61 | 25 841.62 |
Balance sheet total (liabilities) | 92 418.49 | 87 636.41 | 97 396.77 | 87 746.90 | 84 077.64 |
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.