VOGNSMEDEN THORSVEJ ApS — Credit Rating and Financial Key Figures
CVR number: 20206802
Vrøndingvej 3, 8700 Horsens
tel: 75323744
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 200.38 | 1 909.40 | 2 968.87 | 3 553.94 | 4 509.37 |
| Employee benefit expenses | -1 401.10 | -1 183.15 | -1 558.88 | -2 080.85 | -1 920.53 |
| Total depreciation | - 151.55 | - 115.45 | - 103.26 | -70.32 | -47.79 |
| EBIT | 647.73 | 610.81 | 1 306.74 | 1 402.76 | 2 541.05 |
| Other financial income | 32.01 | 44.00 | 49.00 | 58.00 | 215.00 |
| Other financial expenses | -2.01 | -3.51 | -3.57 | -2.17 | -0.01 |
| Pre-tax profit | 677.73 | 651.29 | 1 352.17 | 1 458.60 | 2 756.04 |
| Income taxes | - 149.08 | - 143.45 | - 298.00 | - 320.98 | - 606.31 |
| Net earnings | 528.64 | 507.84 | 1 054.16 | 1 137.62 | 2 149.73 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 272.06 | 207.41 | 158.93 | 129.38 | 101.23 |
| Machinery and equipment | 180.11 | 129.31 | 130.22 | 89.45 | 69.81 |
| Tangible assets total | 452.17 | 336.72 | 289.16 | 218.83 | 171.04 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 968.08 | 1 027.51 | 1 861.34 | 1 363.06 | 1 549.65 |
| Inventories total | 968.08 | 1 027.51 | 1 861.34 | 1 363.06 | 1 549.65 |
| Current trade debtors | 57.70 | 177.68 | 717.89 | 261.25 | 722.40 |
| Current amounts owed by group member comp. | 1 906.40 | 2 851.51 | 2 020.17 | 3 687.58 | 4 787.98 |
| Prepayments and accrued income | 6.82 | 9.40 | 11.32 | 9.62 | 0.51 |
| Current other receivables | 17.93 | 25.87 | |||
| Current deferred tax assets | 66.41 | 70.85 | 65.15 | 66.06 | 68.57 |
| Short term receivables total | 2 037.33 | 3 109.44 | 2 814.54 | 4 042.45 | 5 605.34 |
| Balance sheet total (assets) | 3 457.58 | 4 473.67 | 4 965.04 | 5 624.35 | 7 326.04 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 249.00 | 249.00 | 249.00 | 249.00 | 249.00 |
| Shares repurchased | 500.00 | 750.00 | 750.00 | 1 000.00 | |
| Retained earnings | 1 919.49 | 1 948.13 | 1 705.97 | 2 010.14 | 2 147.76 |
| Profit of the financial year | 528.64 | 507.84 | 1 054.16 | 1 137.62 | 2 149.73 |
| Shareholders equity total | 2 697.13 | 3 204.97 | 3 759.14 | 4 146.76 | 5 546.49 |
| Non-current owed to group member | 5.20 | ||||
| Non-current other liabilities | 45.50 | ||||
| Non-current liabilities total | 45.50 | 5.20 | |||
| Current loans from credit institutions | 201.86 | 194.22 | 45.36 | 140.64 | 209.16 |
| Current trade creditors | 70.47 | 155.03 | 489.39 | 175.59 | 130.86 |
| Current owed to group member | 5.82 | ||||
| Short-term deferred tax liabilities | 150.37 | 147.89 | 292.31 | 321.88 | 608.83 |
| Other non-interest bearing current liabilities | 286.42 | 771.55 | 378.84 | 839.47 | 825.51 |
| Current liabilities total | 714.94 | 1 268.70 | 1 205.90 | 1 477.59 | 1 774.36 |
| Balance sheet total (liabilities) | 3 457.58 | 4 473.67 | 4 965.04 | 5 624.35 | 7 326.04 |
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.