A. C. VEJGAARD HOLDING ApS — Credit Rating and Financial Key Figures
CVR number: 21291749
Enghavevej 1-9, 6950 Ringkøbing
Income statement (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Fiscal period length | 12 | 12 | 12 |
Net sales | |||
Gross profit | 11 553.86 | 13 351.49 | 11 006.11 |
Employee benefit expenses | -7 730.71 | -7 962.80 | -7 990.75 |
Total depreciation | - 798.44 | - 825.34 | -1 130.57 |
EBIT | 3 024.71 | 4 563.35 | 1 884.79 |
Other financial income | 2 606.55 | 174.73 | 811.71 |
Other financial expenses | - 186.01 | - 143.43 | - 390.09 |
Net income from associates (fin.) | 854.43 | 2 556.58 | 1 083.06 |
Pre-tax profit | 6 299.68 | 7 151.23 | 3 389.47 |
Income taxes | -1 098.32 | -1 003.97 | - 512.03 |
Net earnings | 5 201.36 | 6 147.26 | 2 877.44 |
Assets (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Development expenditure | 472.76 | 366.01 | 258.97 |
Intangible assets total | 472.76 | 366.01 | 258.97 |
Land and waters | 11 070.67 | 16 664.82 | 16 106.70 |
Buildings | 451.87 | 1 329.19 | 1 038.82 |
Machinery and equipment | 78.81 | 357.75 | 263.25 |
Tangible assets total | 11 601.35 | 18 351.76 | 17 408.77 |
Participating interests | 11 888.01 | 12 955.94 | 12 478.85 |
Other receivables | -8 877.96 | -7 749.09 | -6 899.40 |
Investments total | 3 010.05 | 5 206.85 | 5 579.45 |
Non-current loans receivable | 60.74 | 57.07 | 57.07 |
Long term receivables total | 60.74 | 57.07 | 57.07 |
Semifinished products | 750.01 | 947.70 | 1 138.99 |
Raw materials and consumables | 8 167.71 | 10 370.01 | 13 195.79 |
Finished products/goods | 8 877.96 | 7 749.09 | 6 899.40 |
Advance payments | 300.00 | ||
Inventories total | 18 095.69 | 19 066.79 | 21 234.18 |
Current trade debtors | 2 430.33 | 922.35 | 1 512.65 |
Current owed by particip. interest comp. | 4 139.63 | ||
Prepayments and accrued income | 97.85 | 80.47 | |
Current other receivables | 124.84 | 1 273.27 | 1 944.56 |
Current deferred tax assets | 164.66 | ||
Short term receivables total | 2 555.17 | 2 293.47 | 7 841.96 |
Other current investments | 13 927.32 | 10 559.66 | 11 108.70 |
Cash and bank deposits | 4 694.82 | 5 882.46 | 803.40 |
Cash and cash equivalents | 18 622.14 | 16 442.12 | 11 912.10 |
Non-current assets for sale | 8 877.96 | 7 749.09 | 6 899.40 |
Balance sheet total (assets) | 63 295.86 | 69 533.16 | 71 191.90 |
Equity and liabilities (kDKK)
2021 | 2022 | 2023 | |
---|---|---|---|
Share capital | 200.00 | 200.00 | 200.00 |
Shares repurchased | 250.00 | 500.00 | 1 000.00 |
Retained earnings | 52 661.33 | 57 362.69 | 62 509.95 |
Profit of the financial year | 5 201.36 | 6 147.26 | 2 877.44 |
Shareholders equity total | 58 312.69 | 64 209.95 | 66 587.39 |
Provisions | 1 598.64 | 1 778.95 | 1 748.81 |
Non-current leasing loans | 652.05 | ||
Non-current liabilities total | 652.05 | ||
Current loans from credit institutions | 172.79 | ||
Advances received | 54.50 | 27.09 | |
Current trade creditors | 771.31 | 1 386.00 | 1 045.88 |
Short-term deferred tax liabilities | 494.93 | 225.03 | |
Other non-interest bearing current liabilities | 2 063.79 | 1 254.09 | 1 637.02 |
Current liabilities total | 3 384.53 | 2 892.21 | 2 855.69 |
Balance sheet total (liabilities) | 63 295.86 | 69 533.16 | 71 191.90 |
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.