Holdingselskabet John Madsen ApS — Credit Rating and Financial Key Figures
CVR number: 36891610
Vester Fælled Vej 21, 7800 Skive
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | -3.00 | 237.80 | 289.59 | 303.00 | 353.89 |
| Employee benefit expenses | -13.24 | - 128.46 | - 258.99 | - 271.21 | |
| Other operating expenses | -31.58 | ||||
| Total depreciation | -24.15 | -67.34 | -18.36 | -29.65 | -15.32 |
| EBIT | -27.15 | 157.22 | 111.19 | 14.36 | 67.36 |
| Other financial income | 0.05 | ||||
| Other financial expenses | -1.24 | -1.61 | -2.64 | -2.52 | -0.31 |
| Net income from associates (fin.) | 6.93 | -14.12 | 53.67 | -82.49 | |
| Pre-tax profit | -21.46 | 141.49 | 162.22 | -70.66 | 67.10 |
| Income taxes | -23.88 | -28.67 | -3.07 | -14.76 | |
| Net earnings | -21.46 | 117.61 | 133.55 | -73.73 | 52.34 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 71.58 | ||||
| Tangible assets total | 71.58 | ||||
| Participating interests | 42.94 | 28.82 | 82.50 | ||
| Investments total | 42.94 | 28.82 | 82.50 | ||
| Non-current other receivables | 300.00 | 300.00 | |||
| Long term receivables total | 300.00 | 300.00 | |||
| Raw materials and consumables | 16.74 | 19.48 | 21.20 | 25.10 | |
| Inventories total | 16.74 | 19.48 | 21.20 | 25.10 | |
| Current trade debtors | 38.74 | 22.17 | 72.66 | 47.85 | |
| Current owed by particip. interest comp. | 200.00 | 300.00 | |||
| Prepayments and accrued income | 10.88 | 8.89 | 16.14 | 9.53 | |
| Current other receivables | 15.30 | ||||
| Current deferred tax assets | 0.54 | ||||
| Short term receivables total | 249.63 | 331.06 | 88.80 | 73.22 | |
| Cash and bank deposits | 7.03 | 171.06 | 163.07 | 61.20 | 134.49 |
| Cash and cash equivalents | 7.03 | 171.06 | 163.07 | 61.20 | 134.49 |
| Balance sheet total (assets) | 49.97 | 537.83 | 596.10 | 471.20 | 532.81 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 75.00 | 75.00 | 75.00 | 75.00 | 75.00 |
| Shares repurchased | 9.70 | 79.80 | |||
| Other reserves | 17.94 | 3.82 | 57.49 | ||
| Retained earnings | - 100.55 | - 117.59 | - 133.46 | 57.58 | -16.15 |
| Profit of the financial year | -21.46 | 117.61 | 133.55 | -73.73 | 52.34 |
| Shareholders equity total | -29.07 | 88.54 | 212.38 | 58.85 | 111.19 |
| Provisions | 3.38 | 1.96 | 3.55 | 2.10 | |
| Non-current deferred tax liabilities | 20.50 | 30.10 | 0.47 | 12.21 | |
| Non-current liabilities total | 20.50 | 30.10 | 0.47 | 12.21 | |
| Current trade creditors | 3.18 | 302.50 | 247.82 | 162.73 | 162.97 |
| Current owed to participating | 75.86 | 68.66 | 55.74 | 114.00 | 144.00 |
| Short-term deferred tax liabilities | 31.42 | ||||
| Other non-interest bearing current liabilities | 54.25 | 48.10 | 100.18 | 100.34 | |
| Current liabilities total | 79.04 | 425.41 | 351.66 | 408.32 | 407.31 |
| Balance sheet total (liabilities) | 49.97 | 537.83 | 596.10 | 471.20 | 532.81 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.