Jensen & Nielsen Byggeri A/S — Credit Rating and Financial Key Figures
CVR number: 37434043
Smedeland 24, Smedeland 2600 Glostrup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 8 112.56 | 15 585.98 | 15 150.43 | 5 174.70 | 4 338.14 |
| Employee benefit expenses | -4 936.03 | -5 670.47 | -5 931.49 | -4 683.08 | -3 714.56 |
| Other operating expenses | -98.75 | ||||
| Total depreciation | -30.00 | -40.00 | -23.13 | -23.49 | -70.66 |
| EBIT | 3 146.53 | 9 875.50 | 9 195.81 | 468.13 | 454.17 |
| Other financial income | 5.01 | ||||
| Other financial expenses | - 114.62 | -34.43 | - 132.49 | - 107.53 | -1 805.29 |
| Pre-tax profit | 3 031.91 | 9 841.08 | 9 063.32 | 360.61 | -1 346.11 |
| Income taxes | - 672.80 | -2 169.20 | -1 999.00 | -82.84 | 293.72 |
| Net earnings | 2 359.11 | 7 671.88 | 7 064.32 | 277.77 | -1 052.39 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 130.00 | 90.00 | 166.88 | 134.63 | 738.82 |
| Tangible assets total | 130.00 | 90.00 | 166.88 | 134.63 | 738.82 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 475.94 | 1 601.25 | 2 051.78 | 4 216.20 | 676.30 |
| Current amounts owed by group member comp. | 15 652.28 | 4 209.70 | 2 913.15 | 4 362.40 | 381.59 |
| Prepayments and accrued income | 353.53 | 62.00 | 84.79 | 60.78 | 15.13 |
| Current other receivables | 26 438.02 | 25 924.73 | 46 486.06 | 63 373.44 | 93 807.55 |
| Current deferred tax assets | 145.10 | 1 790.42 | |||
| Short term receivables total | 42 919.76 | 31 797.69 | 51 680.87 | 72 012.82 | 96 670.99 |
| Cash and bank deposits | 9.00 | 15 355.48 | 14.64 | 5 078.16 | 3 266.78 |
| Cash and cash equivalents | 9.00 | 15 355.48 | 14.64 | 5 078.16 | 3 266.78 |
| Balance sheet total (assets) | 43 058.76 | 47 243.17 | 51 862.39 | 77 225.62 | 100 676.60 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 8 000.00 | 8 000.00 | 8 000.00 | 8 000.00 | 8 000.00 |
| Shares repurchased | 7 671.88 | 10 280.00 | |||
| Other reserves | -7 671.88 | ||||
| Retained earnings | 6 801.51 | 4 000.00 | 4 000.00 | 11 064.32 | 1 062.09 |
| Profit of the financial year | 2 359.11 | 7 671.88 | 7 064.32 | 277.77 | -1 052.39 |
| Shareholders equity total | 17 160.63 | 19 671.88 | 19 064.32 | 19 342.08 | 18 289.70 |
| Provisions | 2 862.30 | 5 211.46 | 8 062.46 | 3 064.39 | 4 561.09 |
| Non-current loans from credit institutions | 615.27 | 615.27 | 615.27 | 593.62 | 612.02 |
| Non-current liabilities total | 615.27 | 615.27 | 615.27 | 593.62 | 612.02 |
| Current loans from credit institutions | 5 314.24 | 4 912.39 | 6 071.18 | 6 242.78 | |
| Current trade creditors | 13 271.73 | 20 090.18 | 14 260.93 | 26 488.25 | 20 925.86 |
| Current owed to group member | 538.65 | 669.88 | 11 975.35 | 47 074.81 | |
| Short-term deferred tax liabilities | 5 301.04 | ||||
| Other non-interest bearing current liabilities | 3 176.91 | 984.50 | 342.35 | 4 389.72 | 2 970.34 |
| Accruals and deferred income | 119.05 | 4 604.66 | |||
| Current liabilities total | 22 420.57 | 21 744.57 | 24 120.34 | 54 225.53 | 77 213.79 |
| Balance sheet total (liabilities) | 43 058.76 | 47 243.17 | 51 862.39 | 77 225.62 | 100 676.60 |
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.