VJ Invest ApS — Credit Rating and Financial Key Figures
CVR number: 40408118
Ådalsparkvej 63, 2970 Hørsholm
Info@vj-gulvservice.dk
tel: 60884442
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 1 191.83 | 2 827.45 | 778.05 | 1 202.55 | 53.63 |
| Employee benefit expenses | - 452.68 | -1 198.88 | - 674.30 | - 428.77 | -45.40 |
| Other operating expenses | -8.20 | ||||
| Total depreciation | -9.18 | -8.76 | |||
| EBIT | 739.15 | 1 628.57 | 94.57 | 756.81 | 8.23 |
| Other financial income | -1.15 | ||||
| Other financial expenses | -0.04 | -14.77 | -7.16 | -23.33 | -10.78 |
| Pre-tax profit | 737.96 | 1 613.80 | 87.41 | 733.48 | -2.54 |
| Income taxes | - 162.35 | - 356.05 | -19.22 | - 165.26 | -1.66 |
| Net earnings | 575.61 | 1 257.75 | 68.19 | 568.22 | -4.20 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 82.62 | 30.66 | |||
| Tangible assets total | 82.62 | 30.66 | |||
| Other receivables | 9.84 | ||||
| Investments total | 9.84 | ||||
| Long term receivables total | |||||
| Raw materials and consumables | 20.81 | ||||
| Inventories total | 20.81 | ||||
| Current trade debtors | 137.06 | 44.84 | 26.09 | ||
| Prepayments and accrued income | 11.00 | 5.14 | |||
| Current other receivables | 627.15 | 77.00 | 8.63 | ||
| Current deferred tax assets | 83.95 | 88.00 | |||
| Short term receivables total | 83.95 | 775.21 | 126.98 | 122.72 | |
| Cash and bank deposits | 934.91 | 1 905.50 | 570.27 | 1 740.72 | 1 313.41 |
| Cash and cash equivalents | 934.91 | 1 905.50 | 570.27 | 1 740.72 | 1 313.41 |
| Balance sheet total (assets) | 934.91 | 1 989.45 | 1 448.91 | 1 908.21 | 1 436.13 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 108.00 | 835.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | - 108.00 | - 367.40 | 775.95 | 726.34 | 1 172.55 |
| Profit of the financial year | 575.61 | 1 257.75 | 68.19 | 568.22 | -4.20 |
| Shareholders equity total | 625.61 | 1 775.36 | 1 008.54 | 1 462.35 | 1 340.35 |
| Provisions | 3.03 | 1.16 | |||
| Non-current liabilities total | |||||
| Current trade creditors | 6.00 | 0.74 | 0.97 | 0.37 | |
| Current owed to participating | 108.30 | 114.40 | 0.13 | ||
| Short-term deferred tax liabilities | 92.35 | 201.78 | 126.13 | 46.82 | |
| Other non-interest bearing current liabilities | 216.95 | 208.09 | 126.52 | 203.19 | 48.46 |
| Current liabilities total | 309.30 | 214.09 | 437.34 | 444.70 | 95.78 |
| Balance sheet total (liabilities) | 934.91 | 1 989.45 | 1 448.91 | 1 908.21 | 1 436.13 |
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.