VVS MESTER PAUL CHRISTENSEN ApS
CVR number: 26539765
Industriparken 18, 8961 Allingåbro
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 380.50 | 3 231.33 | 4 821.04 | 4 915.79 | 4 419.80 |
| Employee benefit expenses | -2 769.24 | -2 594.95 | -4 530.73 | -4 222.55 | -4 394.03 |
| Other operating expenses | - 247.42 | ||||
| Total depreciation | -70.90 | -70.90 | - 195.50 | - 195.50 | - 195.50 |
| EBIT | 540.37 | 565.48 | - 152.61 | 497.75 | - 169.73 |
| Other financial income | 0.47 | 4.69 | 0.76 | 1.10 | 1.64 |
| Other financial expenses | -50.42 | -15.86 | -76.84 | -49.99 | -55.93 |
| Pre-tax profit | 490.42 | 554.31 | - 228.70 | 448.86 | - 224.03 |
| Income taxes | - 108.16 | - 122.16 | 48.32 | - 108.29 | 49.28 |
| Net earnings | 382.25 | 432.14 | - 180.38 | 340.57 | - 174.74 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 250.00 | 200.00 | 304.29 | 228.57 | 152.86 |
| Intangible assets total | 250.00 | 200.00 | 304.29 | 228.57 | 152.86 |
| Land and waters | 768.32 | 747.42 | |||
| Buildings | 132.92 | 118.15 | 103.38 | ||
| Machinery and equipment | 513.96 | 408.95 | 303.93 | ||
| Tangible assets total | 768.32 | 747.42 | 646.88 | 527.10 | 407.31 |
| Other receivables | 68.00 | 68.00 | 68.00 | 68.00 | |
| Investments total | 68.00 | 68.00 | 68.00 | 68.00 | |
| Non-current loans receivable | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| Long term receivables total | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| Finished products/goods | 677.00 | 702.90 | 927.15 | 1 136.43 | 1 108.80 |
| Inventories total | 677.00 | 702.90 | 927.15 | 1 136.43 | 1 108.80 |
| Current trade debtors | 1 182.57 | 1 213.54 | 1 425.57 | 1 424.66 | 1 259.89 |
| Current amounts owed by group member comp. | 23.72 | 57.72 | |||
| Prepayments and accrued income | 32.10 | ||||
| Current other receivables | 225.13 | 236.52 | 946.81 | 439.82 | 340.77 |
| Current deferred tax assets | 62.54 | 31.89 | |||
| Short term receivables total | 1 407.70 | 1 450.06 | 2 434.93 | 1 888.21 | 1 722.38 |
| Cash and bank deposits | 2.79 | 82.79 | |||
| Cash and cash equivalents | 2.79 | 82.79 | |||
| Balance sheet total (assets) | 3 111.66 | 3 257.01 | 4 387.10 | 3 854.16 | 3 465.20 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 200.00 | 300.00 | |||
| Retained earnings | 443.04 | 525.29 | 957.43 | 477.05 | 817.62 |
| Profit of the financial year | 382.25 | 432.14 | - 180.38 | 340.57 | - 174.74 |
| Shareholders equity total | 1 025.29 | 1 357.43 | 977.05 | 1 317.62 | 842.88 |
| Provisions | 21.38 | 23.78 | 17.39 | ||
| Non-current loans from credit institutions | 125.07 | ||||
| Non-current other liabilities | 251.90 | ||||
| Non-current deferred tax liabilities | 194.62 | 109.34 | |||
| Non-current liabilities total | 125.07 | 251.90 | 194.62 | 109.34 | |
| Current loans from credit institutions | 330.52 | 699.35 | 900.70 | 1 213.80 | |
| Current trade creditors | 481.65 | 401.58 | 807.12 | 862.36 | 585.01 |
| Current owed to participating | 260.00 | 460.00 | |||
| Short-term deferred tax liabilities | 62.25 | 32.77 | |||
| Other non-interest bearing current liabilities | 805.49 | 1 441.45 | 1 191.68 | 561.46 | 714.17 |
| Current liabilities total | 1 939.92 | 1 875.81 | 3 158.15 | 2 324.52 | 2 512.98 |
| Balance sheet total (liabilities) | 3 111.66 | 3 257.01 | 4 387.10 | 3 854.16 | 3 465.20 |
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.