VM ANLÆG A/S
CVR number: 30716744
Baltorpbakken 1, 2750 Ballerup
info@viuff.as
tel: 71990926
www.viuff.as
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 15 384.00 | 13 346.00 | 9 032.00 | 10 052.00 | 20 570.27 |
| Employee benefit expenses | -7 677.00 | -7 460.00 | -7 585.00 | -6 966.00 | -6 000.30 |
| Other operating expenses | -51.00 | -53.00 | |||
| Total depreciation | - 127.00 | - 149.00 | - 168.00 | - 148.00 | -80.18 |
| EBIT | 7 580.00 | 5 686.00 | 1 226.00 | 2 938.00 | 14 489.79 |
| Other financial income | 76.00 | 229.00 | 217.00 | 68.00 | 193.00 |
| Other financial expenses | - 640.00 | - 726.00 | - 921.00 | - 306.00 | - 283.03 |
| Net income from associates (fin.) | -5.00 | -1.00 | -9.00 | ||
| Pre-tax profit | 7 016.00 | 5 184.00 | 521.00 | 2 691.00 | 14 399.77 |
| Income taxes | -1 552.00 | -1 145.00 | - 121.00 | - 602.00 | -3 180.08 |
| Net earnings | 5 464.00 | 4 039.00 | 400.00 | 2 089.00 | 11 219.69 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 152.00 | 624.00 | 381.00 | 277.00 | 372.06 |
| Tangible assets total | 152.00 | 624.00 | 381.00 | 277.00 | 372.06 |
| Holdings in group member companies | 395.00 | 394.00 | |||
| Investments total | 395.00 | 394.00 | |||
| Non-current other receivables | 118.63 | ||||
| Long term receivables total | 118.63 | ||||
| Inventories total | |||||
| Current trade debtors | 12 792.00 | 21 977.00 | 19 015.00 | 20 420.00 | 18 480.17 |
| Current amounts owed by group member comp. | 888.00 | 1 370.86 | |||
| Prepayments and accrued income | 195.00 | 327.00 | 170.00 | 198.00 | 430.91 |
| Current other receivables | 4 248.00 | 1 529.00 | 4 253.00 | 2 570.00 | 3 789.46 |
| Current deferred tax assets | 21.00 | 374.00 | 1 965.92 | ||
| Short term receivables total | 17 256.00 | 23 833.00 | 23 812.00 | 24 076.00 | 26 037.32 |
| Cash and bank deposits | 9 323.00 | 21 392.00 | 3 063.00 | 14 312.00 | 23 609.39 |
| Cash and cash equivalents | 9 323.00 | 21 392.00 | 3 063.00 | 14 312.00 | 23 609.39 |
| Balance sheet total (assets) | 26 731.00 | 46 244.00 | 27 650.00 | 38 665.00 | 50 137.39 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Shares repurchased | 3 500.00 | 1 200.00 | 6 000.00 | ||
| Retained earnings | 4 778.00 | 9 042.00 | 13 080.00 | 13 480.00 | 9 568.63 |
| Profit of the financial year | 5 464.00 | 4 039.00 | 400.00 | 2 089.00 | 11 219.69 |
| Shareholders equity total | 14 242.00 | 14 781.00 | 13 980.00 | 16 069.00 | 27 288.31 |
| Provisions | 2 751.00 | 1 647.00 | 1 511.00 | 1 932.00 | 4 578.00 |
| Non-current other liabilities | 150.00 | ||||
| Non-current deferred tax liabilities | 412.00 | ||||
| Non-current liabilities total | 150.00 | 412.00 | |||
| Current loans from credit institutions | 403.00 | 0.75 | |||
| Advances received | 3 025.00 | ||||
| Current trade creditors | 7 842.00 | 18 328.00 | 9 749.00 | 6 688.00 | 16 355.89 |
| Current owed to group member | 343.00 | ||||
| Short-term deferred tax liabilities | 141.00 | 102.00 | |||
| Other non-interest bearing current liabilities | 1 746.00 | 11 347.00 | 1 664.00 | 10 437.00 | 1 914.44 |
| Current liabilities total | 9 588.00 | 29 816.00 | 12 159.00 | 20 252.00 | 18 271.08 |
| Balance sheet total (liabilities) | 26 731.00 | 46 244.00 | 27 650.00 | 38 665.00 | 50 137.39 |
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.