VOGNMAND KNUD PETERSEN BRØNDBY STRAND A/S — Credit Rating and Financial Key Figures
CVR number: 63524611
Centervej 9, 4600 Køge
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 | 12 |
Net sales | |||||
Gross profit | 46 647.77 | 51 556.10 | 53 380.38 | 62 492.66 | 66 830.71 |
Employee benefit expenses | -40 515.02 | -38 342.27 | -43 947.54 | -56 212.18 | -58 637.05 |
Total depreciation | -3 664.11 | -6 590.98 | -5 497.24 | -8 528.98 | -6 952.52 |
EBIT | 2 468.64 | 6 622.86 | 3 935.59 | -2 248.49 | 1 241.14 |
Other financial income | 215.92 | 114.50 | 229.10 | 50.26 | 63.77 |
Other financial expenses | - 948.12 | -1 034.78 | -1 016.67 | -1 677.45 | -3 824.24 |
Pre-tax profit | 1 736.43 | 5 702.58 | 3 148.02 | -3 875.68 | -2 519.32 |
Income taxes | - 705.39 | -1 903.48 | - 951.10 | 536.89 | 101.22 |
Net earnings | 1 031.05 | 3 799.10 | 2 196.93 | -3 338.79 | -2 418.11 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Intangible assets total | |||||
Land and waters | 1 674.93 | 1 622.60 | 2 019.09 | 1 952.09 | 1 885.09 |
Machinery and equipment | 18 144.19 | 13 238.98 | 34 213.68 | 30 296.52 | 17 819.68 |
Tangible assets total | 19 819.13 | 14 861.58 | 36 232.77 | 32 248.61 | 19 704.76 |
Other receivables | 333.11 | 229.50 | 362.71 | 456.91 | 397.70 |
Investments total | 333.11 | 229.50 | 362.71 | 456.91 | 397.70 |
Long term receivables total | |||||
Finished products/goods | 344.71 | ||||
Inventories total | 344.71 | ||||
Current trade debtors | 11 208.43 | 5 246.95 | 3 199.34 | 5 130.81 | 6 022.74 |
Current amounts owed by group member comp. | 6 994.06 | 9 999.47 | 2 955.29 | 53.76 | 5 938.11 |
Prepayments and accrued income | 1 801.29 | 1 441.05 | 640.28 | 1 440.09 | 536.83 |
Current other receivables | 12.00 | 5.24 | 48.91 | 62.36 | 41.62 |
Current deferred tax assets | 170.72 | 407.20 | 42.54 | 579.43 | 84.67 |
Short term receivables total | 20 186.49 | 17 099.91 | 6 886.36 | 7 266.45 | 12 623.97 |
Cash and bank deposits | 522.26 | 14 245.18 | 11 726.82 | 7 160.57 | 9 460.63 |
Cash and cash equivalents | 522.26 | 14 245.18 | 11 726.82 | 7 160.57 | 9 460.63 |
Balance sheet total (assets) | 41 205.69 | 46 436.17 | 55 208.66 | 47 132.54 | 42 187.06 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Share capital | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 | 1 000.00 |
Asset revaluation reserve | 732.55 | 732.55 | 732.55 | 732.55 | 732.55 |
Shares repurchased | 2 000.00 | ||||
Other reserves | -2 000.00 | ||||
Retained earnings | 4 351.79 | 5 382.84 | 4 681.94 | 4 878.87 | 1 540.08 |
Profit of the financial year | 1 031.05 | 3 799.10 | 2 196.93 | -3 338.79 | -2 418.11 |
Shareholders equity total | 7 115.39 | 10 914.49 | 8 611.42 | 3 272.63 | 854.52 |
Non-current leasing loans | 11 101.90 | 8 011.74 | 21 464.30 | 18 723.65 | 10 705.05 |
Non-current liabilities total | 11 101.90 | 8 011.74 | 21 464.30 | 18 723.65 | 10 705.05 |
Current loans from credit institutions | 2 509.02 | 2 384.33 | 5 356.47 | 2 740.65 | 5 160.55 |
Current trade creditors | 11 170.83 | 11 711.44 | 10 015.08 | 9 147.71 | 11 037.43 |
Current owed to group member | 2 251.52 | 1 692.17 | |||
Short-term deferred tax liabilities | 122.10 | 2 139.14 | 585.61 | ||
Other non-interest bearing current liabilities | 9 186.45 | 11 275.03 | 9 175.78 | 10 996.39 | 12 737.34 |
Current liabilities total | 22 988.40 | 27 509.94 | 25 132.94 | 25 136.26 | 30 627.49 |
Balance sheet total (liabilities) | 41 205.69 | 46 436.17 | 55 208.66 | 47 132.54 | 42 187.06 |
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.