VOGNMANDSFORRETNINGEN VAGN NIELSEN ApS — Credit Rating and Financial Key Figures
CVR number: 50490912
Fiskerhusvej 23, 4700 Næstved
tel: 55442020
Income statement (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 021.82 | 4 763.20 | 5 657.37 | 6 270.11 | 6 843.92 |
| Employee benefit expenses | -2 946.89 | -3 369.71 | -4 235.37 | -4 100.49 | -3 892.52 |
| Total depreciation | - 272.12 | - 313.17 | - 301.53 | - 294.51 | - 353.69 |
| EBIT | 1 802.81 | 1 080.32 | 1 120.47 | 1 875.12 | 2 597.72 |
| Other financial income | 8.92 | 10.32 | 66.46 | 50.60 | 49.27 |
| Other financial expenses | -38.90 | -22.84 | -30.83 | -28.89 | -8.07 |
| Pre-tax profit | 1 772.83 | 1 067.80 | 1 156.10 | 1 896.83 | 2 638.93 |
| Income taxes | - 383.97 | - 237.44 | - 169.76 | - 485.76 | - 560.28 |
| Net earnings | 1 388.86 | 830.37 | 986.33 | 1 411.07 | 2 078.64 |
Assets (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 2 445.99 | 2 357.89 | 2 316.46 | 2 217.11 | 2 195.71 |
| Machinery and equipment | 814.17 | 782.65 | 683.79 | 1 124.33 | 2 122.56 |
| Tangible assets total | 3 260.16 | 3 140.53 | 3 000.25 | 3 341.44 | 4 318.27 |
| Investments total | |||||
| Non-current loans receivable | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| Long term receivables total | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| Raw materials and consumables | 958.02 | 1 340.58 | 1 768.79 | 2 013.69 | 1 861.53 |
| Inventories total | 958.02 | 1 340.58 | 1 768.79 | 2 013.69 | 1 861.53 |
| Current trade debtors | 1 664.61 | 1 817.72 | 2 305.38 | 2 628.80 | 2 753.39 |
| Current amounts owed by group member comp. | 113.96 | 520.50 | 347.02 | 196.55 | 19.75 |
| Prepayments and accrued income | 2 181.16 | 2 332.86 | 2 096.60 | 2 017.12 | 1 307.19 |
| Current other receivables | 31.50 | 31.50 | 31.50 | 31.50 | 69.73 |
| Short term receivables total | 3 991.24 | 4 702.59 | 4 780.51 | 4 873.96 | 4 150.06 |
| Other current investments | 411.30 | 423.30 | 435.30 | ||
| Cash and bank deposits | 714.69 | 260.10 | 2.10 | 1 448.57 | 1 508.42 |
| Cash and cash equivalents | 714.69 | 260.10 | 413.40 | 1 871.87 | 1 943.72 |
| Balance sheet total (assets) | 8 925.76 | 9 445.45 | 9 964.59 | 12 102.62 | 12 275.23 |
Equity and liabilities (kDKK)
| 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Asset revaluation reserve | 300.00 | 265.83 | |||
| Shares repurchased | 300.00 | 500.00 | 550.00 | 500.00 | 750.00 |
| Retained earnings | 3 670.27 | 4 559.13 | 4 839.50 | 5 325.83 | 6 021.07 |
| Profit of the financial year | 1 388.86 | 830.37 | 986.33 | 1 411.07 | 2 078.64 |
| Shareholders equity total | 5 559.13 | 6 089.50 | 6 575.83 | 7 736.90 | 9 315.54 |
| Provisions | 243.77 | 202.01 | 188.43 | 242.68 | 264.05 |
| Non-current loans from credit institutions | 349.78 | 277.63 | 203.75 | ||
| Non-current liabilities total | 349.78 | 277.63 | 203.75 | ||
| Current loans from credit institutions | 84.00 | 84.00 | 288.88 | ||
| Advances received | 78.62 | ||||
| Current trade creditors | 947.10 | 839.07 | 1 116.74 | 2 127.36 | 1 049.65 |
| Short-term deferred tax liabilities | 401.40 | 758.27 | 440.29 | 610.71 | 536.70 |
| Other non-interest bearing current liabilities | 1 291.35 | 1 132.15 | 1 094.57 | 1 313.17 | 1 030.66 |
| Accruals and deferred income | 49.23 | 62.82 | 56.10 | 71.80 | |
| Current liabilities total | 2 773.08 | 2 876.31 | 2 996.59 | 4 123.04 | 2 695.63 |
| Balance sheet total (liabilities) | 8 925.76 | 9 445.45 | 9 964.59 | 12 102.62 | 12 275.23 |
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.