VAJS - Vej- og Anlægsingeniør Jesper Sørensen ApS
CVR number: 32449077
Stendalsvej 38, Rebild 9520 Skørping
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 897.17 | 719.04 | 1 433.30 | 903.14 | 758.38 |
| Employee benefit expenses | - 558.31 | - 745.51 | -1 211.24 | - 889.65 | - 835.85 |
| Total depreciation | -5.00 | -3.75 | -11.25 | ||
| EBIT | 338.86 | -31.47 | 218.30 | 2.24 | -77.48 |
| Other financial income | 67.67 | 1.33 | |||
| Other financial expenses | -1.22 | -0.95 | -2.04 | -2.97 | -17.30 |
| Pre-tax profit | 337.64 | 35.25 | 216.27 | 0.60 | -94.78 |
| Income taxes | -75.11 | -9.15 | -48.22 | -1.56 | 16.92 |
| Net earnings | 262.54 | 26.10 | 168.04 | -0.96 | -77.87 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 15.00 | 11.25 | |||
| Tangible assets total | 15.00 | 11.25 | |||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 31.24 | 138.83 | 154.62 | 461.62 | 61.91 |
| Current amounts owed by group member comp. | 386.00 | 134.44 | 908.80 | 921.10 | 926.32 |
| Current other receivables | 57.36 | 257.36 | 57.36 | 57.36 | 63.34 |
| Current deferred tax assets | 16.92 | ||||
| Short term receivables total | 474.60 | 530.63 | 1 120.78 | 1 440.08 | 1 068.48 |
| Cash and bank deposits | 142.16 | 131.47 | 443.01 | 594.03 | 157.81 |
| Cash and cash equivalents | 142.16 | 131.47 | 443.01 | 594.03 | 157.81 |
| Balance sheet total (assets) | 616.76 | 677.10 | 1 575.03 | 2 034.11 | 1 226.29 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Retained earnings | -46.91 | 107.63 | 133.73 | 489.31 | 488.35 |
| Profit of the financial year | 262.54 | 26.10 | 168.04 | -0.96 | -77.87 |
| Shareholders equity total | 340.63 | 258.73 | 426.77 | 613.35 | 535.49 |
| Provisions | 275.00 | 75.00 | 75.00 | ||
| Non-current liabilities total | |||||
| Current trade creditors | 32.35 | 11.23 | 225.10 | 514.86 | 543.83 |
| Current owed to participating | 0.74 | 10.80 | 39.83 | 0.18 | |
| Short-term deferred tax liabilities | 75.11 | 9.15 | 48.22 | 8.79 | |
| Other non-interest bearing current liabilities | 168.67 | 397.25 | 589.14 | 782.29 | 71.78 |
| Current liabilities total | 276.13 | 418.38 | 873.27 | 1 345.76 | 615.80 |
| Balance sheet total (liabilities) | 616.76 | 677.10 | 1 575.03 | 2 034.11 | 1 226.29 |
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.