VAGT & SIKKERHED ApS — Credit Rating and Financial Key Figures
CVR number: 27619983
Atterupvej 13, 4293 Dianalund
tel: 70261300
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 248.32 | 1 448.85 | 1 391.00 | 1 069.00 | 1 490.65 |
| Employee benefit expenses | -1 388.09 | -1 472.93 | -1 125.00 | -1 030.00 | -1 258.29 |
| Total depreciation | - 121.93 | -96.98 | -75.00 | -46.00 | -44.62 |
| EBIT | - 261.69 | - 121.05 | 191.00 | -7.00 | 187.74 |
| Other financial income | 16.78 | 23.74 | 26.00 | 33.00 | 30.01 |
| Other financial expenses | -1.94 | -5.06 | -10.00 | -5.00 | -1.54 |
| Pre-tax profit | - 246.85 | - 102.38 | 207.00 | 21.00 | 216.22 |
| Income taxes | 51.32 | 20.01 | -47.00 | -6.00 | -51.17 |
| Net earnings | - 195.54 | -82.36 | 160.00 | 15.00 | 165.05 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible rights | 42.50 | 72.50 | 44.00 | 30.00 | 15.00 |
| Intangible assets total | 42.50 | 72.50 | 44.00 | 30.00 | 15.00 |
| Machinery and equipment | 143.23 | 131.76 | 84.00 | 53.00 | 121.51 |
| Tangible assets total | 143.23 | 131.76 | 84.00 | 53.00 | 121.51 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 255.59 | 82.23 | 342.00 | 394.00 | 511.81 |
| Current amounts owed by group member comp. | 401.11 | 672.63 | 653.00 | 721.00 | 646.05 |
| Prepayments and accrued income | 8.85 | 12.00 | 49.00 | 46.29 | |
| Current other receivables | 150.00 | 55.00 | |||
| Current deferred tax assets | 85.48 | 105.50 | 58.00 | 53.00 | 1.36 |
| Short term receivables total | 892.19 | 869.20 | 1 065.00 | 1 272.00 | 1 205.51 |
| Cash and bank deposits | 64.62 | 513.42 | 131.00 | 153.00 | 213.68 |
| Cash and cash equivalents | 64.62 | 513.42 | 131.00 | 153.00 | 213.68 |
| Balance sheet total (assets) | 1 142.54 | 1 586.87 | 1 324.00 | 1 508.00 | 1 555.70 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 801.51 | 605.97 | 524.00 | 684.00 | 698.70 |
| Profit of the financial year | - 195.54 | -82.36 | 160.00 | 15.00 | 165.05 |
| Shareholders equity total | 730.97 | 648.60 | 809.00 | 824.00 | 988.74 |
| Non-current other liabilities | 11.82 | 14.02 | 14.00 | ||
| Non-current liabilities total | 11.82 | 14.02 | 14.00 | ||
| Current loans from credit institutions | 2.38 | 4.90 | 8.00 | 8.00 | 11.26 |
| Current trade creditors | 169.08 | 234.64 | 223.00 | 392.00 | 62.06 |
| Current owed to participating | 30.00 | 93.00 | 174.69 | ||
| Other non-interest bearing current liabilities | 228.30 | 684.71 | 240.00 | 191.00 | 318.94 |
| Current liabilities total | 399.75 | 924.24 | 501.00 | 684.00 | 566.96 |
| Balance sheet total (liabilities) | 1 142.54 | 1 586.87 | 1 324.00 | 1 508.00 | 1 555.70 |
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.