VVS FIRMAET LARSEN & JØRGENSEN ApS
CVR number: 17604783
Herstedvestervej 2, 2620 Albertslund
tel: 43645342
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 2 700.38 | 3 001.11 | 2 704.10 | 2 742.16 | 2 415.38 |
| Employee benefit expenses | -2 481.32 | -2 628.97 | -2 559.07 | -2 477.48 | -2 206.41 |
| Total depreciation | -82.83 | -78.92 | - 107.94 | - 111.27 | - 112.94 |
| EBIT | 136.24 | 293.21 | 37.10 | 153.41 | 96.03 |
| Other financial income | 1.75 | ||||
| Other financial expenses | -0.70 | -0.76 | -0.19 | ||
| Pre-tax profit | 136.24 | 292.52 | 36.34 | 154.97 | 96.03 |
| Income taxes | -31.42 | -63.38 | -8.00 | -34.24 | -21.70 |
| Net earnings | 104.82 | 229.13 | 28.35 | 120.74 | 74.33 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 1 712.54 | 1 685.33 | 1 658.12 | 1 630.91 | 1 603.70 |
| Machinery and equipment | 134.80 | 544.04 | 463.31 | 419.25 | 333.52 |
| Tangible assets total | 1 847.34 | 2 229.37 | 2 121.43 | 2 050.16 | 1 937.22 |
| Investments total | |||||
| Long term receivables total | |||||
| Raw materials and consumables | 95.00 | 95.00 | 95.00 | 95.00 | 95.00 |
| Advance payments | 79.08 | ||||
| Inventories total | 95.00 | 174.08 | 95.00 | 95.00 | 95.00 |
| Current trade debtors | 340.82 | 171.81 | 420.67 | 341.92 | 363.21 |
| Current amounts owed by group member comp. | 54.88 | 91.91 | 95.55 | ||
| Prepayments and accrued income | 29.50 | 58.53 | 64.57 | 65.30 | 52.83 |
| Current other receivables | 52.61 | 48.56 | |||
| Short term receivables total | 425.20 | 374.86 | 485.24 | 455.78 | 511.59 |
| Cash and bank deposits | 787.02 | 526.26 | 157.69 | 396.93 | 308.30 |
| Cash and cash equivalents | 787.02 | 526.26 | 157.69 | 396.93 | 308.30 |
| Balance sheet total (assets) | 3 154.56 | 3 304.57 | 2 859.35 | 2 997.87 | 2 852.12 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 200.00 | 200.00 | 200.00 | 200.00 | 200.00 |
| Shares repurchased | 120.00 | 109.00 | 300.00 | ||
| Other reserves | - 300.00 | ||||
| Retained earnings | 1 358.25 | 1 354.07 | 1 583.21 | 1 311.55 | 1 432.29 |
| Profit of the financial year | 104.82 | 229.13 | 28.35 | 120.74 | 74.33 |
| Shareholders equity total | 1 783.07 | 1 892.21 | 1 811.55 | 1 632.29 | 1 706.62 |
| Provisions | 178.86 | 199.04 | 204.96 | 206.46 | 202.62 |
| Non-current other liabilities | 113.32 | ||||
| Non-current liabilities total | 113.32 | ||||
| Advances received | 248.75 | 84.42 | |||
| Current trade creditors | 90.10 | 26.10 | 45.11 | 41.32 | 171.25 |
| Current owed to group member | 17.75 | 14.71 | |||
| Other non-interest bearing current liabilities | 740.46 | 1 102.80 | 779.98 | 1 103.09 | 771.63 |
| Current liabilities total | 1 079.31 | 1 213.32 | 842.84 | 1 159.12 | 942.88 |
| Balance sheet total (liabilities) | 3 154.56 | 3 304.57 | 2 859.35 | 2 997.87 | 2 852.12 |
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.