VENDELIN & VENDELIN ApS
CVR number: 34213925
C.F. Richs Vej 50, 2000 Frederiksberg
ncu@beierholm.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 471.00 | 826.24 | 716.21 | 983.67 | 27.99 |
| Employee benefit expenses | -36.59 | -50.00 | |||
| Total depreciation | - 100.53 | - 105.74 | |||
| EBIT | 407.06 | 670.50 | 716.21 | 983.67 | 27.99 |
| Other financial income | 20.80 | 13.80 | 124.67 | ||
| Other financial expenses | -5.95 | -3.78 | -7.45 | -12.99 | -32.45 |
| Pre-tax profit | 401.11 | 687.52 | 722.57 | 970.68 | 120.22 |
| Income taxes | -91.66 | - 151.60 | - 159.31 | - 213.70 | -26.44 |
| Net earnings | 309.45 | 535.92 | 563.25 | 756.98 | 93.78 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 355.74 | ||||
| Tangible assets total | 355.74 | ||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 282.26 | 451.00 | 643.82 | 662.65 | |
| Current amounts owed by group member comp. | 1 523.81 | ||||
| Prepayments and accrued income | 16.88 | 11.79 | 11.96 | 13.90 | 14.54 |
| Current other receivables | 543.38 | 860.94 | 584.03 | 962.21 | 969.43 |
| Current deferred tax assets | 2.63 | 3.06 | 3.20 | ||
| Short term receivables total | 842.51 | 2 396.54 | 1 049.62 | 1 623.00 | 1 649.82 |
| Cash and bank deposits | 1 035.25 | 267.60 | 767.12 | 44.06 | 274.03 |
| Cash and cash equivalents | 1 035.25 | 267.60 | 767.12 | 44.06 | 274.03 |
| Balance sheet total (assets) | 2 233.50 | 2 664.14 | 1 816.74 | 1 667.06 | 1 923.84 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Shares repurchased | 1 500.00 | 1 000.00 | 500.00 | ||
| Retained earnings | 1 312.58 | 122.02 | - 342.06 | - 278.80 | 478.17 |
| Profit of the financial year | 309.45 | 535.92 | 563.25 | 756.98 | 93.78 |
| Shareholders equity total | 1 702.02 | 2 237.94 | 1 301.20 | 1 058.17 | 651.95 |
| Provisions | 29.73 | ||||
| Non-current liabilities total | |||||
| Current trade creditors | 34.29 | 29.00 | 131.00 | 49.06 | 29.00 |
| Current owed to participating | 47.54 | 27.00 | 0.46 | 0.47 | 161.35 |
| Current owed to group member | 229.45 | 143.72 | 309.86 | 1 054.39 | |
| Short-term deferred tax liabilities | 92.88 | 181.32 | 161.94 | 214.13 | 26.58 |
| Other non-interest bearing current liabilities | 97.59 | 188.87 | 78.42 | 35.37 | 0.57 |
| Current liabilities total | 501.75 | 426.19 | 515.54 | 608.88 | 1 271.89 |
| Balance sheet total (liabilities) | 2 233.50 | 2 664.14 | 1 816.74 | 1 667.06 | 1 923.84 |
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.