VIGEN FERIEBOLIGER EBELTOFT A/S
CVR number: 19806685
Adelgade 5 B, 8400 Ebeltoft
tel: 86344800
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 720.00 | 720.00 | |||
| Purchases during the financial year | - 389.07 | - 419.28 | |||
| External services | - 110.73 | - 109.75 | |||
| Gross profit | 220.21 | 190.97 | 226.46 | 212.38 | 288.55 |
| Employee benefit expenses | - 185.68 | - 194.02 | - 211.14 | - 217.60 | - 219.29 |
| Total depreciation | -85.00 | -85.00 | -85.00 | -85.00 | -85.00 |
| EBIT | -50.47 | -88.05 | -69.68 | -90.22 | -15.74 |
| Other financial expenses | -6.99 | -6.93 | -5.67 | -9.72 | -8.79 |
| Pre-tax profit | -57.46 | -94.98 | -75.36 | -99.94 | -24.53 |
| Net earnings | -57.46 | -94.98 | -75.36 | -99.94 | -24.53 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 7 430.00 | 7 345.00 | 7 260.00 | 7 175.00 | 7 090.00 |
| Tangible assets total | 7 430.00 | 7 345.00 | 7 260.00 | 7 175.00 | 7 090.00 |
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 7.29 | 2.50 | 25.43 | 49.99 | 27.57 |
| Current deferred tax assets | 44.00 | 44.00 | 44.00 | 44.00 | 44.00 |
| Short term receivables total | 51.28 | 46.50 | 69.43 | 93.99 | 71.58 |
| Cash and bank deposits | 12.19 | ||||
| Cash and cash equivalents | 12.19 | ||||
| Balance sheet total (assets) | 7 481.28 | 7 391.50 | 7 329.43 | 7 268.99 | 7 173.76 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 9 500.00 | 9 500.00 | 9 500.00 | 9 500.00 | 9 500.00 |
| Retained earnings | -2 208.33 | -2 265.79 | -2 360.77 | -2 436.13 | -2 536.07 |
| Profit of the financial year | -57.46 | -94.98 | -75.36 | -99.94 | -24.53 |
| Shareholders equity total | 7 234.21 | 7 139.23 | 7 063.87 | 6 963.93 | 6 939.40 |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 127.26 | 102.06 | 150.68 | 194.15 | |
| Current trade creditors | 53.62 | 62.72 | 73.15 | 61.61 | 160.19 |
| Other non-interest bearing current liabilities | 66.20 | 87.50 | 38.43 | 49.31 | 74.17 |
| Accruals and deferred income | 3.30 | ||||
| Current liabilities total | 247.08 | 252.27 | 265.56 | 305.06 | 234.37 |
| Balance sheet total (liabilities) | 7 481.28 | 7 391.50 | 7 329.43 | 7 268.99 | 7 173.76 |
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.