Odgaard's Vognmandsvirksomhed ApS
CVR number: 38038486
Svendborgvej 233, 5600 Faaborg
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 246.30 | 309.54 | 612.32 | 397.52 | 549.06 |
| Employee benefit expenses | - 247.29 | - 243.02 | - 247.41 | - 249.93 | - 307.23 |
| Total depreciation | -19.13 | -28.29 | -68.41 | -39.46 | |
| EBIT | -0.99 | 47.39 | 336.62 | 79.18 | 202.37 |
| Other financial income | 0.49 | ||||
| Other financial expenses | -0.34 | -0.46 | -8.48 | -10.00 | -6.74 |
| Pre-tax profit | -1.33 | 46.93 | 328.14 | 69.19 | 196.11 |
| Income taxes | -21.70 | -57.64 | -15.64 | -47.67 | |
| Net earnings | -1.33 | 25.23 | 270.51 | 53.55 | 148.44 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 82.87 | 63.74 | 585.45 | 517.04 | 691.75 |
| Tangible assets total | 82.87 | 63.74 | 585.45 | 517.04 | 691.75 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 57.80 | 52.95 | 62.72 | 24.25 | 85.90 |
| Prepayments and accrued income | 8.55 | 8.55 | |||
| Current other receivables | 32.30 | ||||
| Short term receivables total | 57.80 | 52.95 | 95.02 | 32.80 | 94.45 |
| Cash and bank deposits | 55.07 | 190.84 | 137.91 | 175.32 | 156.69 |
| Cash and cash equivalents | 55.07 | 190.84 | 137.91 | 175.32 | 156.69 |
| Balance sheet total (assets) | 195.74 | 307.53 | 818.39 | 725.17 | 942.89 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 150.00 | 150.00 | 150.00 | 150.00 | 150.00 |
| Retained earnings | -75.25 | -76.58 | -51.35 | 219.15 | 272.70 |
| Profit of the financial year | -1.33 | 25.23 | 270.51 | 53.55 | 148.44 |
| Shareholders equity total | 73.42 | 98.65 | 369.15 | 422.70 | 571.14 |
| Provisions | 33.31 | 42.13 | 65.47 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 8.40 | 9.23 | |||
| Current owed to participating | 70.16 | 77.74 | 307.79 | 137.86 | 180.62 |
| Short-term deferred tax liabilities | 21.70 | 46.02 | 6.82 | 18.33 | |
| Other non-interest bearing current liabilities | 43.77 | 100.20 | 62.11 | 115.66 | 107.33 |
| Current liabilities total | 122.33 | 208.88 | 415.92 | 260.33 | 306.28 |
| Balance sheet total (liabilities) | 195.74 | 307.53 | 818.39 | 725.17 | 942.89 |
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.