VOGNMAND SØREN ANDREASEN ApS
CVR number: 27707173
Nymarksvej 31, Kongsted 4683 Rønnede
sorenandreasen@live.dk
tel: 40157354
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 426.71 | 1 379.17 | 1 541.88 | 1 589.92 | 1 636.71 |
| Employee benefit expenses | - 852.69 | - 855.06 | -1 002.76 | -1 108.54 | -1 146.16 |
| Total depreciation | - 194.30 | - 180.20 | - 357.07 | - 357.80 | - 232.98 |
| EBIT | 379.72 | 343.91 | 182.04 | 123.58 | 257.57 |
| Other financial expenses | -27.80 | -40.84 | -41.90 | -48.75 | -29.59 |
| Pre-tax profit | 351.92 | 303.07 | 140.14 | 74.83 | 227.98 |
| Income taxes | -77.42 | -67.78 | -31.70 | -24.38 | -67.24 |
| Net earnings | 274.50 | 235.29 | 108.44 | 50.45 | 160.75 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 531.35 | 1 264.65 | 942.08 | 584.28 | 351.30 |
| Tangible assets total | 531.35 | 1 264.65 | 942.08 | 584.28 | 351.30 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 243.38 | 232.93 | 222.95 | 244.87 | 223.36 |
| Prepayments and accrued income | 18.33 | 14.21 | 30.41 | 32.35 | 32.75 |
| Current other receivables | 2.31 | 134.76 | 0.00 | 0.00 | |
| Short term receivables total | 264.03 | 381.90 | 253.36 | 277.22 | 256.12 |
| Cash and bank deposits | 2 470.26 | 1 778.14 | 2 328.36 | 2 926.83 | 3 384.43 |
| Cash and cash equivalents | 2 470.26 | 1 778.14 | 2 328.36 | 2 926.83 | 3 384.43 |
| Balance sheet total (assets) | 3 265.64 | 3 424.70 | 3 523.79 | 3 788.32 | 3 991.85 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Share premium account | 768.72 | 768.72 | 768.72 | 768.72 | 768.72 |
| Shares repurchased | 274.50 | 235.29 | 108.44 | 50.45 | 160.75 |
| Retained earnings | - 898.22 | - 859.01 | - 732.16 | - 674.17 | - 784.47 |
| Profit of the financial year | 274.50 | 235.29 | 108.44 | 50.45 | 160.75 |
| Shareholders equity total | 544.50 | 505.29 | 378.44 | 320.45 | 430.75 |
| Provisions | 5.96 | 44.29 | 26.11 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 29.91 | 19.92 | 62.84 | 45.37 | |
| Current owed to group member | 2 480.23 | 2 669.49 | 2 882.58 | 2 966.74 | 3 002.80 |
| Other non-interest bearing current liabilities | 205.04 | 185.71 | 236.65 | 438.28 | 512.93 |
| Current liabilities total | 2 715.17 | 2 875.12 | 3 119.23 | 3 467.87 | 3 561.10 |
| Balance sheet total (liabilities) | 3 265.64 | 3 424.70 | 3 523.79 | 3 788.32 | 3 991.85 |
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.