Petersen´s VVS Aps
CVR number: 37828890
Garverland 10 A, 6372 Bylderup-Bov
mail@petersensvvs.dk
tel: 21701507
Petersensvvs vvs aps
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 702.02 | 1 426.09 | 2 103.73 | 1 536.90 | 2 110.73 |
| Employee benefit expenses | - 491.16 | - 532.52 | - 517.78 | - 480.42 | - 672.16 |
| Total depreciation | - 297.15 | - 283.96 | - 278.17 | - 275.27 | - 226.94 |
| EBIT | 913.71 | 609.61 | 1 307.77 | 781.20 | 1 211.63 |
| Other financial income | 7.09 | ||||
| Other financial expenses | -11.82 | -12.91 | -13.50 | -23.13 | -5.33 |
| Pre-tax profit | 901.89 | 596.70 | 1 294.28 | 758.07 | 1 213.39 |
| Income taxes | - 198.96 | - 132.20 | - 285.53 | - 169.17 | - 268.11 |
| Net earnings | 702.93 | 464.50 | 1 008.75 | 588.91 | 945.27 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 670.20 | 558.50 | 446.80 | 335.10 | 223.40 |
| Intangible assets total | 670.20 | 558.50 | 446.80 | 335.10 | 223.40 |
| Land and waters | 822.88 | 776.79 | 730.70 | 684.62 | 638.53 |
| Machinery and equipment | 596.87 | 470.69 | 350.31 | 232.82 | 393.66 |
| Tangible assets total | 1 419.74 | 1 247.48 | 1 081.01 | 917.43 | 1 032.19 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 186.35 | 149.26 | 221.84 | 448.01 | 156.49 |
| Inventories total | 186.35 | 149.26 | 221.84 | 448.01 | 156.49 |
| Current trade debtors | 752.96 | 1 442.15 | 1 921.93 | 2 029.04 | 2 101.05 |
| Prepayments and accrued income | 21.70 | 14.53 | 16.45 | 31.98 | 38.64 |
| Current other receivables | 172.80 | 279.50 | 258.00 | 411.51 | 370.80 |
| Short term receivables total | 947.46 | 1 736.18 | 2 196.38 | 2 472.53 | 2 510.49 |
| Cash and bank deposits | 1 342.19 | 1 010.42 | 1 611.73 | 1 292.10 | 2 472.63 |
| Cash and cash equivalents | 1 342.19 | 1 010.42 | 1 611.73 | 1 292.10 | 2 472.63 |
| Balance sheet total (assets) | 4 565.94 | 4 701.84 | 5 557.75 | 5 465.18 | 6 395.21 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 500.00 | 500.00 | 57.20 | 200.00 | 61.00 |
| Retained earnings | 2 475.19 | 2 678.12 | 3 085.43 | 3 894.17 | 4 422.08 |
| Profit of the financial year | 702.93 | 464.50 | 1 008.75 | 588.91 | 945.27 |
| Shareholders equity total | 3 728.12 | 3 692.63 | 4 201.37 | 4 733.08 | 5 478.35 |
| Provisions | 168.64 | 137.68 | 84.76 | 57.10 | 44.78 |
| Non-current liabilities total | |||||
| Current trade creditors | 266.00 | 290.08 | 276.68 | 159.09 | 222.18 |
| Short-term deferred tax liabilities | 89.43 | 83.15 | 254.45 | 120.83 | 168.43 |
| Other non-interest bearing current liabilities | 313.75 | 498.31 | 740.49 | 395.08 | 481.47 |
| Current liabilities total | 669.18 | 871.53 | 1 271.62 | 675.00 | 872.08 |
| Balance sheet total (liabilities) | 4 565.94 | 4 701.84 | 5 557.75 | 5 465.18 | 6 395.21 |
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.