Vadum Dahl Instituttet A/S — Credit Rating and Financial Key Figures
CVR number: 25816951
Engen 3, 4690 Haslev
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 647.46 | 5 220.89 | 1 665.01 | - 206.85 | 94.95 |
| Employee benefit expenses | -3 629.18 | -3 369.55 | -1 138.17 | ||
| Total depreciation | -47.30 | - 927.60 | -2 779.58 | -1 311.78 | |
| EBIT | -1 029.02 | 923.75 | -2 252.73 | -1 518.63 | 94.95 |
| Other financial income | 25.33 | 31.70 | 302.37 | 0.73 | 6.55 |
| Other financial expenses | - 268.11 | - 143.81 | - 126.59 | - 192.04 | -77.64 |
| Pre-tax profit | -1 271.80 | 811.64 | -2 076.96 | -1 709.95 | 23.86 |
| Income taxes | -32.17 | - 353.65 | -25.71 | 22.98 | |
| Net earnings | -1 303.97 | 457.99 | -2 102.67 | -1 686.97 | 23.86 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 3 799.44 | 5 815.04 | 3 999.14 | 2 798.88 | |
| Machinery and equipment | 154.37 | 582.21 | |||
| Tangible assets total | 3 953.81 | 6 397.25 | 3 999.14 | 2 798.88 | |
| Investments total | |||||
| Non-current other receivables | 326.13 | 326.13 | |||
| Long term receivables total | 326.13 | 326.13 | |||
| Finished products/goods | 818.55 | 637.74 | |||
| Inventories total | 818.55 | 637.74 | |||
| Current trade debtors | 3 122.80 | 2 046.64 | 415.00 | ||
| Current amounts owed by group member comp. | 790.87 | 743.69 | 850.20 | 837.47 | 837.47 |
| Prepayments and accrued income | 72.22 | 4.45 | |||
| Current other receivables | 51.38 | 128.68 | 13.03 | ||
| Current deferred tax assets | 297.97 | ||||
| Short term receivables total | 4 335.25 | 2 923.45 | 863.23 | 837.47 | 1 252.47 |
| Cash and bank deposits | 4 623.08 | 1 975.47 | 0.71 | 34.67 | 1 065.83 |
| Cash and cash equivalents | 4 623.08 | 1 975.47 | 0.71 | 34.67 | 1 065.83 |
| Balance sheet total (assets) | 14 056.82 | 12 260.04 | 4 863.08 | 3 671.02 | 2 318.30 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 501.00 | 501.00 | 501.00 | 501.00 | 501.00 |
| Retained earnings | 1 592.90 | 288.93 | 746.92 | -1 355.75 | -3 042.72 |
| Profit of the financial year | -1 303.97 | 457.99 | -2 102.67 | -1 686.97 | 23.86 |
| Shareholders equity total | 789.93 | 1 247.92 | - 854.75 | -2 541.72 | -2 517.86 |
| Provisions | 10.00 | 22.98 | |||
| Non-current loans from credit institutions | 2 553.53 | 2 533.35 | 1 500.00 | ||
| Non-current other liabilities | 229.92 | 171.43 | |||
| Non-current liabilities total | 2 783.45 | 2 704.78 | 1 500.00 | ||
| Current loans from credit institutions | 20.24 | 20.18 | |||
| Advances received | 8 807.99 | 7 358.43 | 1 278.50 | ||
| Current trade creditors | 457.54 | 355.12 | 303.87 | 132.56 | 20.00 |
| Short-term deferred tax liabilities | 101.14 | 45.68 | 12.73 | ||
| Other non-interest bearing current liabilities | 1 096.53 | 517.94 | 5 378.26 | 4 580.18 | 3 537.66 |
| Current liabilities total | 10 483.45 | 8 297.34 | 5 694.85 | 4 712.74 | 4 836.16 |
| Balance sheet total (liabilities) | 14 056.82 | 12 260.04 | 4 863.08 | 3 671.02 | 2 318.30 |
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.