DANSK VENTILATIONS- OG INDUSTRIRENGØRING ApS
CVR number: 29222169
Tarmvej 5, 9220 Aalborg Øst
lm@dvi-ren.dk
tel: 41147913
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 5 973.26 | 6 682.14 | 8 067.53 | 7 354.21 | 10 933.62 |
| Employee benefit expenses | -5 389.71 | -6 380.33 | -7 733.72 | -7 566.16 | -9 036.21 |
| Other operating expenses | - 136.76 | ||||
| Total depreciation | - 199.21 | - 200.35 | - 139.20 | -94.29 | -52.17 |
| EBIT | 384.34 | 101.45 | 194.61 | - 442.99 | 1 845.24 |
| Other financial income | 12.12 | 33.61 | 37.48 | ||
| Other financial expenses | - 102.32 | -62.95 | -73.13 | - 212.44 | - 220.04 |
| Pre-tax profit | 282.03 | 38.50 | 133.60 | - 621.82 | 1 662.68 |
| Income taxes | -74.63 | -23.00 | -20.00 | 127.81 | - 374.08 |
| Net earnings | 207.39 | 15.50 | 113.60 | - 494.02 | 1 288.60 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Buildings | 12.90 | 6.45 | |||
| Machinery and equipment | 302.01 | 655.16 | 622.91 | 201.08 | 191.32 |
| Tangible assets total | 314.91 | 661.61 | 622.91 | 201.08 | 191.32 |
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 1 435.85 | 1 356.65 | 1 789.47 | 2 074.51 | 1 974.51 |
| Inventories total | 1 435.85 | 1 356.65 | 1 789.47 | 2 074.51 | 1 974.51 |
| Current trade debtors | 1 042.16 | 1 295.78 | 1 471.60 | 2 404.16 | 1 792.66 |
| Current amounts owed by group member comp. | 877.04 | 1 114.24 | 857.73 | 681.88 | |
| Prepayments and accrued income | 128.22 | 175.12 | 156.94 | 109.69 | 145.52 |
| Current other receivables | 289.65 | 270.13 | 133.53 | 0.03 | |
| Current deferred tax assets | 83.81 | ||||
| Short term receivables total | 1 460.04 | 2 618.07 | 2 876.30 | 3 455.41 | 2 620.07 |
| Cash and bank deposits | 2.41 | 1.48 | 1.78 | 565.16 | |
| Cash and cash equivalents | 2.41 | 1.48 | 1.78 | 565.16 | |
| Balance sheet total (assets) | 3 210.79 | 4 638.74 | 5 290.17 | 5 732.79 | 5 351.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | 300.11 | 507.50 | 523.01 | 636.61 | 142.59 |
| Profit of the financial year | 207.39 | 15.50 | 113.60 | - 494.02 | 1 288.60 |
| Shareholders equity total | 632.50 | 648.01 | 761.61 | 267.59 | 1 556.19 |
| Provisions | 1.00 | 24.00 | 44.00 | 36.63 | |
| Non-current loans from credit institutions | 62.81 | ||||
| Non-current other liabilities | 157.65 | 187.67 | 187.67 | 200.54 | 206.76 |
| Non-current deferred tax liabilities | 308.91 | ||||
| Non-current liabilities total | 220.46 | 187.67 | 187.67 | 200.54 | 515.67 |
| Current loans from credit institutions | 34.48 | 1 175.05 | 1 157.96 | 1 382.89 | |
| Current trade creditors | 141.25 | 749.78 | 677.64 | 392.44 | 459.29 |
| Current owed to group member | 648.34 | 1 304.04 | 2 514.22 | 1 064.15 | |
| Short-term deferred tax liabilities | 135.54 | 93.63 | |||
| Other non-interest bearing current liabilities | 1 397.22 | 1 760.60 | 1 157.25 | 885.13 | 1 662.33 |
| Accruals and deferred income | 89.98 | 56.80 | |||
| Current liabilities total | 2 356.83 | 3 779.07 | 4 296.89 | 5 264.65 | 3 242.57 |
| Balance sheet total (liabilities) | 3 210.79 | 4 638.74 | 5 290.17 | 5 732.79 | 5 351.06 |
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.