DAN VALS A/S — Credit Rating and Financial Key Figures
CVR number: 33043090
Kabdrupvej 2, Bjerning 6100 Haderslev
info@danvals.dk
tel: 73575759
Income statement (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 17 750.02 | 21 665.47 | 20 267.88 | 22 441.22 | 21 580.26 |
| Employee benefit expenses | -12 332.19 | -14 364.95 | -13 711.93 | -15 921.24 | -14 748.80 |
| Other operating expenses | -30.46 | -96.50 | |||
| Total depreciation | -2 002.78 | -1 808.07 | -1 865.86 | -2 032.03 | -2 009.02 |
| EBIT | 3 384.59 | 5 492.45 | 4 690.10 | 4 487.95 | 4 725.94 |
| Other financial income | 22.59 | 9.53 | 65.89 | 24.64 | 1.94 |
| Other financial expenses | - 498.89 | - 478.91 | - 503.53 | - 484.40 | - 424.75 |
| Pre-tax profit | 2 908.29 | 5 023.07 | 4 252.46 | 4 028.20 | 4 303.13 |
| Income taxes | - 620.84 | -1 103.42 | - 949.17 | - 873.76 | - 950.89 |
| Net earnings | 2 287.45 | 3 919.65 | 3 303.29 | 3 154.44 | 3 352.24 |
Assets (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Intangible rights | 374.40 | 478.82 | 704.54 | ||
| Intangible assets total | 374.40 | 478.82 | 704.54 | ||
| Buildings | 11 087.11 | 11 430.75 | 11 039.15 | 12 657.08 | 11 243.66 |
| Machinery and equipment | 1 091.94 | 949.75 | 770.05 | 658.37 | 792.77 |
| Tangible assets total | 12 179.05 | 12 380.50 | 11 809.19 | 13 315.45 | 12 036.44 |
| Investments total | 734.30 | 734.30 | 734.30 | 734.30 | 734.30 |
| Long term receivables total | |||||
| Raw materials and consumables | 753.01 | 1 488.92 | 980.35 | 831.18 | 25.69 |
| Finished products/goods | 213.42 | 381.97 | 346.92 | 1 633.80 | 1 678.37 |
| Inventories total | 966.43 | 1 870.89 | 1 327.27 | 2 464.98 | 1 704.06 |
| Current trade debtors | 4 326.04 | 4 274.39 | 4 794.91 | 5 212.81 | 5 417.85 |
| Current amounts owed by group member comp. | 5.24 | ||||
| Prepayments and accrued income | 197.99 | 168.45 | 213.33 | 110.59 | 139.71 |
| Current other receivables | 2 030.46 | 1 698.41 | 1 587.55 | 1 565.32 | 1 851.18 |
| Short term receivables total | 6 554.49 | 6 146.49 | 6 595.78 | 6 888.72 | 7 408.74 |
| Cash and bank deposits | 3 571.23 | 4 776.98 | 8 064.15 | 2 818.87 | 5 826.48 |
| Cash and cash equivalents | 3 571.23 | 4 776.98 | 8 064.15 | 2 818.87 | 5 826.48 |
| Balance sheet total (assets) | 24 005.51 | 25 909.17 | 28 905.10 | 26 701.14 | 28 414.55 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
| Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
| Shares repurchased | 1 000.00 | 2 500.00 | 2 100.00 | 3 000.00 | 3 000.00 |
| Retained earnings | 5 208.61 | 4 996.05 | 6 815.70 | 7 018.99 | 7 173.43 |
| Profit of the financial year | 2 287.45 | 3 919.65 | 3 303.29 | 3 154.44 | 3 352.24 |
| Shareholders equity total | 9 496.05 | 12 415.71 | 13 218.99 | 14 173.43 | 14 525.67 |
| Provisions | 841.20 | 921.00 | 799.77 | 758.90 | 687.53 |
| Non-current owed to group member | 5 600.00 | 4 799.61 | 3 999.61 | 5 699.61 | 4 899.61 |
| Non-current deferred tax liabilities | 629.34 | 1 118.84 | 980.71 | 914.63 | 1 022.25 |
| Non-current liabilities total | 6 229.34 | 5 918.45 | 4 980.32 | 6 614.24 | 5 921.86 |
| Current loans from credit institutions | 42.74 | 49.26 | 800.00 | 800.00 | |
| Advances received | 580.23 | 17.40 | 213.48 | 121.13 | 101.52 |
| Current trade creditors | 3 303.35 | 4 314.71 | 3 136.29 | 1 366.42 | 1 671.12 |
| Current owed to group member | 1 224.91 | 800.00 | 3 438.00 | 155.98 | 2 054.57 |
| Short-term deferred tax liabilities | 671.64 | 627.22 | 1 113.31 | 977.30 | 914.63 |
| Other non-interest bearing current liabilities | 1 658.79 | 851.94 | 1 955.67 | 1 733.74 | 1 737.64 |
| Current liabilities total | 7 438.91 | 6 654.02 | 9 906.02 | 5 154.57 | 7 279.48 |
| Balance sheet total (liabilities) | 24 005.51 | 25 909.17 | 28 905.10 | 26 701.14 | 28 414.55 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
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.