Kolding VVS ApS
CVR number: 77230610
Birkedam 10 E, Harte 6000 Kolding
koldingvvs@hotmail.com
tel: 75568266
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Other operating income | 1.08 | ||||
| Gross profit | 1 900.84 | 2 404.25 | 2 828.82 | 2 170.50 | 2 296.96 |
| Employee benefit expenses | -1 462.64 | -1 893.59 | -2 095.49 | -1 350.11 | -1 373.39 |
| Other operating expenses | -71.33 | ||||
| Total depreciation | - 199.50 | - 250.67 | - 264.86 | - 279.11 | - 244.77 |
| EBIT | 239.79 | 259.99 | 468.48 | 469.95 | 678.80 |
| Other financial income | 0.34 | ||||
| Other financial expenses | -20.90 | -38.98 | -31.87 | -45.31 | -22.46 |
| Pre-tax profit | 219.23 | 221.01 | 436.61 | 424.65 | 656.33 |
| Income taxes | -49.30 | -50.55 | -97.92 | -92.18 | - 145.34 |
| Net earnings | 169.92 | 170.46 | 338.69 | 332.47 | 510.99 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 1 024.20 | 804.37 | 829.51 | 299.07 | 54.30 |
| Tangible assets total | 1 024.20 | 804.37 | 829.51 | 299.07 | 54.30 |
| Investments total | |||||
| Non-current other receivables | 22.80 | 23.48 | 24.19 | 26.68 | 27.48 |
| Long term receivables total | 22.80 | 23.48 | 24.19 | 26.68 | 27.48 |
| Raw materials and consumables | 209.48 | 192.01 | 310.43 | 574.96 | 639.29 |
| Inventories total | 209.48 | 192.01 | 310.43 | 574.96 | 639.29 |
| Current trade debtors | 268.46 | 320.39 | 870.17 | 358.13 | 392.76 |
| Prepayments and accrued income | 81.00 | 74.95 | 75.84 | 104.09 | 76.84 |
| Current other receivables | 487.89 | 538.07 | 715.00 | 539.63 | 536.80 |
| Current deferred tax assets | 1.81 | 19.66 | 27.33 | ||
| Short term receivables total | 837.35 | 933.41 | 1 662.83 | 1 021.52 | 1 033.73 |
| Cash and bank deposits | 381.98 | 584.51 | 86.07 | 731.53 | 1 142.24 |
| Cash and cash equivalents | 381.98 | 584.51 | 86.07 | 731.53 | 1 142.24 |
| Balance sheet total (assets) | 2 475.81 | 2 537.78 | 2 913.03 | 2 653.76 | 2 897.05 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Shares repurchased | 110.60 | 113.00 | 114.40 | 117.80 | 122.00 |
| Retained earnings | 583.56 | 640.48 | 696.54 | 917.43 | 1 127.90 |
| Profit of the financial year | 169.92 | 170.46 | 338.69 | 332.47 | 510.99 |
| Shareholders equity total | 914.08 | 973.94 | 1 199.63 | 1 417.70 | 1 810.89 |
| Provisions | 11.29 | 1.00 | |||
| Non-current loans from credit institutions | 705.57 | 525.69 | 546.36 | 113.55 | |
| Non-current liabilities total | 705.57 | 525.69 | 546.36 | 113.55 | |
| Current loans from credit institutions | 172.51 | 179.88 | 221.70 | 224.57 | 113.55 |
| Current trade creditors | 272.59 | 300.40 | 433.37 | 666.44 | 669.88 |
| Current owed to participating | 3.99 | 2.22 | 3.76 | ||
| Short-term deferred tax liabilities | 88.26 | 51.83 | 88.74 | 98.02 | 138.01 |
| Other non-interest bearing current liabilities | 307.54 | 502.83 | 419.48 | 133.47 | 164.72 |
| Current liabilities total | 844.89 | 1 037.15 | 1 167.05 | 1 122.51 | 1 086.16 |
| Balance sheet total (liabilities) | 2 475.81 | 2 537.78 | 2 913.03 | 2 653.76 | 2 897.05 |
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.