Villys Sand & Grusgrav ApS — Credit Rating and Financial Key Figures
CVR number: 39405830
Stokhøjvej 5, Helligkilde 7790 Thyholm
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 946.88 | 3 122.73 | 2 520.53 | 5 367.14 | |
| Wages and salaries | - 404.91 | -1 356.03 | -1 117.31 | -1 505.40 | |
| Social security expenses | - 210.39 | -38.99 | -31.36 | -42.34 | |
| Total depreciation | - 131.31 | - 461.95 | - 500.31 | - 830.36 | |
| EBIT | 200.26 | 1 265.77 | 871.55 | 2 989.03 | |
| Other financial income | 1.25 | 0.50 | 0.10 | 0.61 | |
| Other financial expenses | -1.20 | -85.52 | - 151.03 | - 152.03 | - 143.60 |
| Pre-tax profit | 0.04 | 115.25 | 1 114.73 | 719.62 | 2 846.04 |
| Income taxes | -0.01 | -25.35 | - 245.24 | - 158.32 | - 596.16 |
| Net earnings | 0.03 | 89.89 | 869.49 | 561.30 | 2 249.88 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Goodwill | 983.33 | 933.33 | 883.33 | 833.33 | |
| Intangible assets total | 983.33 | 933.33 | 883.33 | 833.33 | |
| Land and waters | 1 496.66 | 1 467.74 | 1 438.82 | 1 409.89 | |
| Machinery and equipment | 6 817.64 | 5 774.14 | 6 341.24 | 5 899.80 | |
| Tangible assets total | 8 314.31 | 7 241.88 | 7 780.05 | 7 309.69 | |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 100.00 | 100.00 | 100.00 | 100.00 | |
| Inventories total | 100.00 | 100.00 | 100.00 | 100.00 | |
| Current trade debtors | 1 070.45 | 774.43 | 1 139.22 | 1 456.96 | |
| Current amounts owed by group member comp. | 50.67 | ||||
| Current other receivables | 979.20 | 865.07 | 720.95 | ||
| Short term receivables total | 50.67 | 1 070.45 | 1 753.63 | 2 004.29 | 2 177.91 |
| Cash and bank deposits | 234.54 | 1 831.43 | |||
| Cash and cash equivalents | 234.54 | 1 831.43 | |||
| Balance sheet total (assets) | 50.67 | 10 468.09 | 10 028.84 | 11 002.22 | 12 252.37 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | 0.63 | 0.66 | 90.55 | 960.04 | 1 521.35 |
| Profit of the financial year | 0.03 | 89.89 | 869.49 | 561.30 | 2 249.88 |
| Shareholders equity total | 50.66 | 140.56 | 1 010.04 | 1 571.35 | 3 821.22 |
| Provisions | 25.35 | 567.30 | 725.62 | 754.11 | |
| Non-current liabilities total | |||||
| Current loans from credit institutions | 55.02 | 9.99 | |||
| Current trade creditors | 211.01 | 456.81 | 431.05 | 672.76 | |
| Current owed to participating | 0.71 | ||||
| Current owed to group member | 7 317.13 | 7 410.39 | 7 957.20 | 5 654.64 | |
| Short-term deferred tax liabilities | 0.01 | 63.72 | 567.67 | ||
| Other non-interest bearing current liabilities | 2 718.31 | 510.59 | 317.01 | 781.96 | |
| Current liabilities total | 0.01 | 10 302.18 | 8 451.50 | 8 705.25 | 7 677.03 |
| Balance sheet total (liabilities) | 50.67 | 10 468.09 | 10 028.84 | 11 002.22 | 12 252.37 |
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.