VP Villy Poulsen Relining A/S — Credit Rating and Financial Key Figures
CVR number: 40003584
Tjærebyvej 30, Tjæreby 4000 Roskilde
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 276.38 | -2 277.66 | 6 280.21 | 9 976.14 | 14 143.38 |
| Employee benefit expenses | -16 572.55 | -11 455.44 | -9 507.07 | -9 803.12 | -10 249.94 |
| Other operating expenses | -2 866.98 | ||||
| Total depreciation | -1 339.84 | -1 151.32 | - 101.03 | -95.97 | -1 000.19 |
| EBIT | -15 636.02 | -14 884.42 | -6 194.86 | 77.05 | 2 893.24 |
| Other financial income | 5.95 | 36.64 | 0.34 | 379.67 | |
| Other financial expenses | - 779.46 | -1 180.32 | - 162.40 | -52.57 | -88.57 |
| Pre-tax profit | -16 415.48 | -16 058.79 | -6 320.62 | 24.82 | 3 184.34 |
| Income taxes | 818.80 | ||||
| Net earnings | -16 415.48 | -16 058.79 | -6 320.62 | 24.82 | 4 003.14 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 553.76 | 1 510.72 | |||
| Buildings | 8 020.86 | 4 181.26 | |||
| Machinery and equipment | 198.25 | 153.48 | 505.76 | ||
| Tangible assets total | 9 574.62 | 5 890.23 | 153.48 | 505.76 | |
| Investments total | |||||
| Non-current other receivables | 303.60 | ||||
| Long term receivables total | 303.60 | ||||
| Raw materials and consumables | 2 173.07 | 72.39 | 145.56 | 123.98 | 135.58 |
| Inventories total | 2 173.07 | 72.39 | 145.56 | 123.98 | 135.58 |
| Current trade debtors | 1 980.17 | 3 166.37 | 1 012.59 | 396.43 | 603.09 |
| Current amounts owed by group member comp. | 4 039.77 | 471.98 | 3 091.19 | 4 923.34 | 9 974.71 |
| Prepayments and accrued income | 183.73 | 663.81 | 65.49 | 13.99 | |
| Current other receivables | 279.19 | 668.74 | 1 115.27 | 1 152.79 | |
| Current deferred tax assets | 362.49 | ||||
| Short term receivables total | 6 203.66 | 4 581.34 | 4 838.00 | 6 449.03 | 12 093.08 |
| Cash and bank deposits | 2 132.77 | 2 311.08 | 976.83 | 1 372.20 | 830.85 |
| Cash and cash equivalents | 2 132.77 | 2 311.08 | 976.83 | 1 372.20 | 830.85 |
| Balance sheet total (assets) | 20 387.73 | 12 855.05 | 6 113.87 | 7 945.21 | 13 565.27 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 3 300.00 | 3 300.00 | 3 300.00 | 3 300.00 | 3 300.00 |
| Retained earnings | 5 077.26 | 14 092.86 | 1 550.54 | 229.92 | 254.73 |
| Profit of the financial year | -16 415.48 | -16 058.79 | -6 320.62 | 24.82 | 4 003.14 |
| Shareholders equity total | -8 038.22 | 1 334.07 | -1 470.09 | 3 554.73 | 7 557.87 |
| Non-current leasing loans | 6 411.08 | 4 356.80 | |||
| Non-current other liabilities | 1 863.67 | 1 901.21 | |||
| Non-current deferred tax liabilities | 1 962.59 | 1 857.66 | 1 919.82 | ||
| Non-current liabilities total | 8 274.74 | 6 258.00 | 1 962.59 | 1 857.66 | 1 919.82 |
| Current loans from credit institutions | 17.58 | 34.71 | 29.76 | 2.15 | |
| Current trade creditors | 9 166.38 | 1 387.29 | 731.53 | 493.39 | 136.31 |
| Current owed to group member | 764.40 | 1 004.55 | 3 413.26 | 336.38 | 2 185.42 |
| Other non-interest bearing current liabilities | 10 220.42 | 2 853.56 | 1 441.86 | 1 673.28 | 1 763.69 |
| Current liabilities total | 20 151.20 | 5 262.97 | 5 621.36 | 2 532.81 | 4 087.58 |
| Balance sheet total (liabilities) | 20 387.73 | 12 855.05 | 6 113.87 | 7 945.21 | 13 565.27 |
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.