VOGNMAND KURT HANSEN A/S
CVR number: 25228871
Benløse Skel 2 B, Benløse 4100 Ringsted
tanja@vognmandhansen.dk
tel: 57528658
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 6 961.00 | 7 037.00 | 6 567.00 | 7 179.00 | 6 842.73 |
| Employee benefit expenses | -4 851.00 | -4 344.00 | -4 141.00 | -4 175.00 | -3 741.78 |
| Other operating expenses | -27.00 | -5.17 | |||
| Total depreciation | -2 373.00 | -2 326.00 | -2 020.00 | -1 898.00 | -2 366.33 |
| EBIT | - 263.00 | 340.00 | 406.00 | 1 106.00 | 729.45 |
| Other financial income | 3.00 | 4.00 | 6.00 | 127.36 | |
| Other financial expenses | - 227.00 | - 245.00 | - 197.00 | - 158.00 | - 334.08 |
| Pre-tax profit | - 490.00 | 98.00 | 213.00 | 954.00 | 522.73 |
| Income taxes | 103.00 | 13.00 | -74.00 | - 132.00 | - 166.65 |
| Net earnings | - 387.00 | 111.00 | 139.00 | 822.00 | 356.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 6 573.00 | 6 151.00 | 7 343.00 | 8 486.00 | 6 983.67 |
| Machinery and equipment | 229.00 | 261.00 | 339.00 | 818.00 | 390.54 |
| Tangible assets total | 6 802.00 | 6 412.00 | 7 682.00 | 9 304.00 | 7 374.22 |
| Other receivables | 51.00 | 51.00 | 251.00 | 445.00 | 484.00 |
| Investments total | 51.00 | 51.00 | 251.00 | 445.00 | 484.00 |
| Long term receivables total | |||||
| Finished products/goods | 65.00 | 35.00 | 134.00 | 90.00 | 22.75 |
| Inventories total | 65.00 | 35.00 | 134.00 | 90.00 | 22.75 |
| Current trade debtors | 2 013.00 | 1 753.00 | 1 756.00 | 2 484.00 | 2 317.53 |
| Current amounts owed by group member comp. | 56.00 | 100.00 | |||
| Current owed by particip. interest comp. | 13.00 | 1 759.00 | 1 583.99 | ||
| Prepayments and accrued income | 341.00 | 957.00 | 223.00 | 240.00 | 244.65 |
| Current other receivables | 112.00 | 177.00 | 115.00 | 159.00 | 442.83 |
| Short term receivables total | 2 522.00 | 2 987.00 | 2 107.00 | 4 642.00 | 4 588.99 |
| Cash and bank deposits | 682.00 | 451.00 | -1.00 | 1 101.65 | |
| Cash and cash equivalents | 682.00 | 451.00 | -1.00 | 1 101.65 | |
| Balance sheet total (assets) | 9 440.00 | 10 167.00 | 10 625.00 | 14 480.00 | 13 571.61 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Retained earnings | 1 195.00 | 808.00 | 919.00 | 1 059.00 | 1 880.62 |
| Profit of the financial year | - 387.00 | 111.00 | 139.00 | 822.00 | 356.08 |
| Shareholders equity total | 1 308.00 | 1 419.00 | 1 558.00 | 2 381.00 | 2 736.70 |
| Provisions | 185.00 | 201.00 | 313.00 | 383.00 | 341.00 |
| Non-current loans from credit institutions | 4 001.00 | 3 814.00 | 4 678.00 | 5 249.00 | 4 147.94 |
| Non-current other liabilities | 14.00 | 28.00 | 41.00 | ||
| Non-current liabilities total | 4 015.00 | 3 842.00 | 4 719.00 | 5 249.00 | 4 147.94 |
| Current loans from credit institutions | 2 123.00 | 1 490.00 | 1 304.00 | 2 036.00 | 1 641.36 |
| Advances received | 10.00 | 10.00 | |||
| Current trade creditors | 746.00 | 921.00 | 945.00 | 1 445.00 | 1 314.23 |
| Current owed to participating | 564.00 | 997.00 | 859.00 | 2 064.00 | 2 891.49 |
| Current owed to group member | 13.00 | ||||
| Other non-interest bearing current liabilities | 486.00 | 1 297.00 | 927.00 | 912.00 | 488.89 |
| Current liabilities total | 3 932.00 | 4 705.00 | 4 035.00 | 6 467.00 | 6 345.97 |
| Balance sheet total (liabilities) | 9 440.00 | 10 167.00 | 10 625.00 | 14 480.00 | 13 571.61 |
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.