VINDTESTCENTER KAPPEL A/S — Credit Rating and Financial Key Figures
CVR number: 35034757
Københavnsvej 81, 4000 Roskilde
Income statement (kEUR)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | 6 001.23 | 5 438.13 | 8 716.89 | 8 999.01 | 5 610.44 |
Costs of manufacturing | -1 991.43 | -2 396.85 | -2 404.49 | -2 853.59 | -3 009.43 |
Gross profit | 4 009.80 | 3 041.28 | 6 312.40 | 6 145.42 | 2 601.01 |
Costs of management | - 203.52 | - 104.72 | - 170.22 | - 279.89 | - 203.62 |
EBIT | 3 806.28 | 2 936.56 | 6 142.18 | 5 865.53 | 2 397.38 |
Other financial income | 7.07 | 8.71 | 657.70 | ||
Other financial expenses | -1 386.67 | -1 313.62 | -1 958.89 | -1 179.28 | -1 213.05 |
Pre-tax profit | 2 426.67 | 1 631.65 | 4 183.28 | 5 343.96 | 1 184.33 |
Income taxes | - 846.47 | - 373.89 | -1 099.61 | - 976.27 | - 265.88 |
Net earnings | 1 580.20 | 1 257.76 | 3 083.68 | 4 367.68 | 918.45 |
Assets (kEUR)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 2 867.96 | 2 736.97 | 2 605.98 | 2 474.99 | 2 344.00 |
Goodwill | 42.99 | 41.02 | 39.06 | 37.10 | 35.13 |
Intangible assets total | 2 910.95 | 2 778.00 | 2 645.05 | 2 512.09 | 2 379.14 |
Buildings | 34 030.54 | 32 292.43 | 30 746.92 | 29 201.42 | 27 655.92 |
Tangible assets total | 34 030.54 | 32 292.43 | 30 746.92 | 29 201.42 | 27 655.92 |
Investments total | |||||
Non-current loans receivable | 73.34 | 76.47 | |||
Non-current other receivables | 68.21 | 59.80 | |||
Long term receivables total | 73.34 | 76.47 | 68.21 | 59.80 | |
Inventories total | |||||
Current trade debtors | 381.40 | 210.53 | 1 277.79 | 411.89 | 334.12 |
Current amounts owed by group member comp. | 292.17 | ||||
Prepayments and accrued income | 3 014.87 | 2 870.39 | 2 764.93 | 2 678.92 | 2 518.37 |
Current other receivables | 11.53 | 17.67 | 7.14 | 37.32 | 64.13 |
Current deferred tax assets | 6.45 | ||||
Short term receivables total | 3 407.81 | 3 098.59 | 4 342.03 | 3 128.13 | 2 923.07 |
Cash and bank deposits | 2 664.27 | 2 430.10 | 4 289.45 | 5 393.29 | 2 654.02 |
Cash and cash equivalents | 2 664.27 | 2 430.10 | 4 289.45 | 5 393.29 | 2 654.02 |
Balance sheet total (assets) | 43 086.91 | 40 675.59 | 42 091.66 | 40 294.74 | 35 612.14 |
Equity and liabilities (kEUR)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 68.36 | 68.36 | 68.36 | 68.36 | 68.36 |
Shares repurchased | 3 500.00 | 2 300.00 | |||
Other reserves | -3 445.65 | -2 317.15 | |||
Other restricted equity | 50.59 | 58.77 | |||
Retained earnings | 1 424.49 | 3 004.69 | 4 491.40 | 4 075.08 | 6 142.76 |
Profit of the financial year | 1 580.20 | 1 257.76 | 3 083.68 | 4 367.68 | 918.45 |
Shareholders equity total | 3 073.04 | 4 381.40 | 7 702.21 | 8 565.47 | 7 112.41 |
Provisions | 3 126.93 | 3 304.13 | 3 740.35 | 3 862.46 | 3 958.61 |
Non-current loans from credit institutions | 15 157.10 | 12 091.02 | 9 024.95 | 7 507.68 | 6 506.65 |
Non-current owed to group member | 16 530.81 | 16 530.81 | 16 530.81 | 16 238.64 | 16 238.64 |
Non-current other liabilities | 267.38 | 206.13 | |||
Non-current deferred tax liabilities | 834.40 | 162.22 | |||
Non-current liabilities total | 31 955.29 | 28 827.97 | 25 555.76 | 24 580.72 | 22 907.51 |
Current loans from credit institutions | 3 066.07 | 3 066.07 | 3 066.07 | 2 283.79 | 1 001.02 |
Current trade creditors | 102.67 | 80.51 | 104.41 | 260.46 | 345.11 |
Current owed to group member | 1 592.68 | 992.00 | 739.13 | 741.85 | 284.55 |
Short-term deferred tax liabilities | 144.07 | 706.33 | |||
Other non-interest bearing current liabilities | 26.15 | 23.52 | 477.39 | 2.93 | |
Current liabilities total | 4 931.65 | 4 162.10 | 5 093.34 | 3 286.10 | 1 633.62 |
Balance sheet total (liabilities) | 43 086.91 | 40 675.59 | 42 091.66 | 40 294.74 | 35 612.14 |
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.