VETERINÆR- OG LANDBOHØJSKOLE KOLLEGIET — Credit Rating and Financial Key Figures
CVR number: 62766514
Hostrupsvej 20, 1950 Frederiksberg C
vlk@vlk.dk
tel: 35138100
Income statement (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 709.64 | 778.67 | 769.84 | 888.28 | 742.53 |
| Wages and salaries | - 644.22 | - 666.00 | - 587.32 | - 662.01 | |
| Social security expenses | -50.37 | -58.45 | -62.05 | -45.91 | |
| Employee benefit expenses | - 658.83 | ||||
| Total depreciation | -12.00 | -12.00 | -12.00 | -12.00 | - 136.78 |
| EBIT | 38.81 | 72.09 | 33.39 | 226.91 | - 102.16 |
| Other financial income | 154.89 | ||||
| Other financial expenses | -60.73 | -35.64 | -34.61 | -9.76 | -1.59 |
| Income from other inv. held as non-curr. assets | 183.68 | 35.00 | 178.66 | ||
| Pre-tax profit | 161.76 | 36.45 | 153.67 | 252.15 | 74.90 |
| Income taxes | -45.08 | -40.74 | -45.87 | -20.28 | |
| Net earnings | 116.68 | 36.45 | 112.93 | 206.28 | 54.62 |
Assets (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Land and waters | 5 904.00 | 5 892.00 | 5 880.00 | 7 115.82 | 6 979.04 |
| Advance payments and construction in progress | 1 190.03 | 1 494.92 | 1 494.92 | ||
| Other tangible assets | -1 247.82 | ||||
| Tangible assets total | 7 094.03 | 7 386.93 | 7 374.93 | 5 868.00 | 6 979.04 |
| Investments total | |||||
| Non-current loans receivable | 1 551.69 | 1 516.42 | 1 661.18 | 2 053.38 | 2 029.94 |
| Long term receivables total | 1 551.69 | 1 516.42 | 1 661.18 | 2 053.38 | 2 029.94 |
| Inventories total | |||||
| Current other receivables | 59.14 | 1 559.91 | 5.21 | 1 276.88 | |
| Current deferred tax assets | 2.45 | 15.22 | 2.97 | 16.30 | |
| Short term receivables total | 61.59 | 1 575.13 | 8.18 | 1 293.18 | |
| Cash and bank deposits | 1 845.25 | 513.39 | 1 593.99 | 5.14 | 293.23 |
| Cash and cash equivalents | 1 845.25 | 513.39 | 1 593.99 | 5.14 | 293.23 |
| Balance sheet total (assets) | 10 552.56 | 10 991.87 | 10 638.27 | 9 219.70 | 9 302.21 |
Equity and liabilities (kDKK)
2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 | 3 000.00 |
| Retained earnings | 4 653.43 | 4 770.11 | 4 806.56 | 4 919.49 | 5 125.77 |
| Profit of the financial year | 116.68 | 36.45 | 112.93 | 206.28 | 54.62 |
| Shareholders equity total | 7 770.11 | 7 806.56 | 7 919.49 | 8 125.77 | 8 180.39 |
| Non-current loans from credit institutions | 1 453.54 | 1 409.29 | 1 364.65 | ||
| Non-current liabilities total | 1 453.54 | 1 409.29 | 1 364.65 | ||
| Current loans from credit institutions | 46.46 | 44.25 | 44.64 | ||
| Current trade creditors | 46.10 | 70.70 | 25.80 | 27.50 | 81.47 |
| Short-term deferred tax liabilities | 45.08 | 30.54 | 45.87 | 13.95 | |
| Other non-interest bearing current liabilities | 1 191.27 | 1 661.07 | 1 253.15 | 1 020.56 | 1 026.41 |
| Current liabilities total | 1 328.91 | 1 776.02 | 1 354.13 | 1 093.93 | 1 121.83 |
| Balance sheet total (liabilities) | 10 552.56 | 10 991.87 | 10 638.27 | 9 219.70 | 9 302.21 |
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.