VEGA CYKLER HILLERØD ApS — Credit Rating and Financial Key Figures
CVR number: 19629007
Møllestræde 6, 3400 Hillerød
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 528.19 | 827.11 | 717.63 | 918.13 | 496.08 |
Employee benefit expenses | - 450.11 | - 712.41 | - 672.28 | - 679.73 | - 679.66 |
EBIT | 78.08 | 114.70 | 45.35 | 238.41 | - 183.57 |
Other financial income | 0.01 | 0.06 | |||
Other financial expenses | -14.21 | -4.98 | -5.90 | -1.75 | -7.53 |
Pre-tax profit | 63.88 | 109.73 | 39.45 | 236.66 | - 191.04 |
Income taxes | -20.50 | ||||
Net earnings | 63.88 | 109.73 | 39.45 | 216.15 | - 191.04 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Tangible assets total | |||||
Other receivables | 49.09 | 49.09 | 49.09 | 52.20 | 53.82 |
Investments total | 49.09 | 49.09 | 49.09 | 52.20 | 53.82 |
Long term receivables total | |||||
Raw materials and consumables | 1 068.40 | 308.84 | 417.28 | 411.36 | 242.72 |
Finished products/goods | 674.77 | 521.68 | 714.79 | 370.09 | |
Inventories total | 1 068.40 | 983.62 | 938.96 | 1 126.15 | 612.81 |
Current trade debtors | 53.40 | ||||
Prepayments and accrued income | 0.20 | ||||
Current other receivables | 34.78 | 47.54 | 34.13 | 10.00 | 13.87 |
Short term receivables total | 34.98 | 47.54 | 34.13 | 63.39 | 13.87 |
Cash and bank deposits | 93.83 | 688.01 | 791.30 | 445.46 | 102.95 |
Cash and cash equivalents | 93.83 | 688.01 | 791.30 | 445.46 | 102.95 |
Balance sheet total (assets) | 1 246.30 | 1 768.26 | 1 813.48 | 1 687.21 | 783.46 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Retained earnings | - 145.91 | -82.03 | 27.70 | 67.15 | 283.30 |
Profit of the financial year | 63.88 | 109.73 | 39.45 | 216.15 | - 191.04 |
Shareholders equity total | 42.97 | 152.70 | 192.15 | 408.30 | 217.26 |
Non-current deferred tax liabilities | 75.02 | ||||
Non-current liabilities total | 75.02 | ||||
Current loans from credit institutions | 5.21 | ||||
Current trade creditors | 939.49 | 840.50 | 642.26 | 709.08 | 71.66 |
Other non-interest bearing current liabilities | 263.84 | 775.06 | 979.08 | 494.81 | 489.33 |
Current liabilities total | 1 203.33 | 1 615.56 | 1 621.34 | 1 203.89 | 566.20 |
Balance sheet total (liabilities) | 1 246.30 | 1 768.26 | 1 813.48 | 1 687.21 | 783.46 |
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.