VESTJYSK STALDTEKNIK ApS — Credit Rating and Financial Key Figures
CVR number: 29207976
Industriparken 16, 6880 Tarm
kontakt@lely-tarm.dk
tel: 97375756
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 19 328.81 | 18 814.66 | 24 147.89 | 36 218.35 | 32 732.63 |
Employee benefit expenses | -15 431.74 | -15 826.06 | -19 661.19 | -24 487.58 | -23 848.56 |
Total depreciation | -1 468.44 | -1 406.55 | -1 727.83 | -2 127.59 | -2 247.51 |
EBIT | 2 428.63 | 1 582.05 | 2 758.88 | 9 603.17 | 6 636.56 |
Other financial income | 42.56 | 52.25 | 86.64 | 60.42 | 63.70 |
Other financial expenses | - 144.08 | - 104.34 | - 122.08 | - 126.09 | - 168.30 |
Pre-tax profit | 2 327.11 | 1 529.96 | 2 723.43 | 9 537.51 | 6 531.96 |
Income taxes | - 524.31 | - 336.88 | - 588.38 | -2 121.39 | -1 435.71 |
Net earnings | 1 802.81 | 1 193.08 | 2 135.06 | 7 416.11 | 5 096.25 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Intangible rights | 63.92 | ||||
Intangible assets total | 63.92 | ||||
Buildings | 16.50 | 4.49 | 484.85 | 540.05 | 410.46 |
Machinery and equipment | 2 226.41 | 2 483.73 | 3 388.48 | 3 407.16 | 5 026.31 |
Tangible assets total | 2 242.90 | 2 488.22 | 3 873.32 | 3 947.20 | 5 436.77 |
Investments total | |||||
Long term receivables total | |||||
Finished products/goods | 12 343.83 | 14 586.99 | 28 161.15 | 21 419.64 | 20 042.32 |
Inventories total | 12 343.83 | 14 586.99 | 28 161.15 | 21 419.64 | 20 042.32 |
Current trade debtors | 1 848.91 | 2 217.57 | 3 957.06 | 6 299.65 | 3 540.57 |
Current other receivables | 25.48 | 1 081.96 | 28.34 | 36.07 | 40.01 |
Current deferred tax assets | 288.64 | 11.79 | 249.75 | ||
Short term receivables total | 2 163.03 | 3 311.32 | 3 985.40 | 6 585.47 | 3 580.58 |
Cash and bank deposits | 826.88 | 1 272.05 | 8 000.79 | 116.88 | 127.50 |
Cash and cash equivalents | 826.88 | 1 272.05 | 8 000.79 | 116.88 | 127.50 |
Balance sheet total (assets) | 17 640.57 | 21 658.58 | 44 020.66 | 32 069.19 | 29 187.17 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
Shares repurchased | 1 800.00 | 1 200.00 | 2 000.00 | 7 400.00 | 5 090.00 |
Retained earnings | 1 980.01 | 2 582.81 | 1 775.89 | -3 489.05 | -1 162.94 |
Profit of the financial year | 1 802.81 | 1 193.08 | 2 135.06 | 7 416.11 | 5 096.25 |
Shareholders equity total | 5 707.81 | 5 100.89 | 6 035.95 | 11 452.06 | 9 148.31 |
Provisions | 29.12 | 28.26 | 85.51 | ||
Non-current leasing loans | 1 133.82 | 1 290.01 | 1 379.46 | 703.00 | 2 436.93 |
Non-current liabilities total | 1 133.82 | 1 290.01 | 1 379.46 | 703.00 | 2 436.93 |
Current loans from credit institutions | 2 480.70 | 418.91 | 375.93 | 5 177.90 | 4 744.01 |
Advances received | 3 359.10 | 11 056.90 | 2 640.00 | 458.00 | |
Current trade creditors | 1 132.99 | 3 203.17 | 10 606.05 | 2 848.95 | 1 452.49 |
Current owed to group member | 1 899.01 | 1 547.94 | 6 017.59 | 3 614.20 | 5 115.65 |
Short-term deferred tax liabilities | 238.25 | 235.47 | 156.45 | ||
Other non-interest bearing current liabilities | 4 807.91 | 5 746.89 | 7 166.74 | 4 185.98 | 4 213.21 |
Accruals and deferred income | 478.33 | 753.41 | 1 117.46 | 1 418.84 | 1 376.59 |
Current liabilities total | 10 798.94 | 15 267.67 | 36 576.14 | 19 885.87 | 17 516.41 |
Balance sheet total (liabilities) | 17 640.57 | 21 658.58 | 44 020.66 | 32 069.19 | 29 187.17 |
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.