Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
Vibe-Huse A/S — Credit Rating and Financial Key Figures
CVR number: 39653354
Samsøvej 29, 8382 Hinnerup
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 7 292.35 | 4 914.70 | 6 264.64 | 4 142.71 | 754.77 |
| Costs of management | -4 362.88 | -2 610.73 | -2 658.57 | -2 841.97 | -3 681.36 |
| Costs of distribution | - 115.56 | -4.82 | -44.93 | -48.45 | -24.03 |
| Other operating expenses | -2.52 | -38.90 | -27.97 | ||
| Reduction in value of non-current assets | 10 994.24 | 2 460.00 | 47.86 | 897.00 | |
| EBIT | 2 811.39 | 2 299.15 | 3 522.24 | 1 224.31 | -2 950.62 |
| Other financial income | 110.96 | 145.44 | 126.92 | 433.15 | 335.91 |
| Other financial expenses | - 965.20 | -1 130.98 | -1 968.24 | -1 404.41 | -1 014.03 |
| Pre-tax profit | 1 957.15 | 1 313.61 | 1 680.93 | 253.06 | -3 628.74 |
| Income taxes | - 431.49 | - 288.99 | - 328.83 | -99.85 | 804.99 |
| Net earnings | 1 525.66 | 1 024.62 | 1 352.10 | 153.21 | -2 823.75 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Goodwill | 6 860.57 | 5 145.43 | 3 430.28 | 1 715.14 | |
| Intangible assets total | 6 860.57 | 5 145.43 | 3 430.28 | 1 715.14 | |
| Land and waters | 9 731.25 | 9 225.00 | 8 718.75 | 8 212.50 | 7 822.44 |
| Buildings | 39 241.00 | 68 102.14 | 70 562.14 | 44 810.00 | 45 890.00 |
| Machinery and equipment | 1 812.43 | 1 320.98 | 735.94 | 877.38 | 593.54 |
| Tangible assets total | 50 784.68 | 78 648.11 | 80 016.83 | 53 899.88 | 54 305.98 |
| Investments total | |||||
| Long term receivables total | |||||
| Semifinished products | 43 342.43 | 32 229.05 | 55 701.68 | 62 070.04 | 67 700.12 |
| Raw materials and consumables | 8.00 | 8.00 | 8.00 | 8.00 | 8.00 |
| Inventories total | 43 350.43 | 32 237.05 | 55 709.68 | 62 078.04 | 67 708.12 |
| Current trade debtors | 57.98 | 26.36 | 13.18 | 462.65 | 41.25 |
| Current amounts owed by group member comp. | 198.04 | 2 663.48 | 2 578.22 | 1 673.14 | |
| Prepayments and accrued income | 1 299.94 | 967.69 | |||
| Current other receivables | 3 148.11 | 654.15 | 1 897.25 | 1 590.31 | 1 526.43 |
| Current deferred tax assets | 432.89 | 2 246.13 | 1 378.35 | ||
| Short term receivables total | 3 638.99 | 3 124.67 | 4 573.90 | 5 931.12 | 5 586.85 |
| Cash and bank deposits | 8 401.15 | 0.18 | 4 914.09 | 0.26 | 0.08 |
| Cash and cash equivalents | 8 401.15 | 0.18 | 4 914.09 | 0.26 | 0.08 |
| Balance sheet total (assets) | 113 035.82 | 119 155.44 | 148 644.79 | 123 624.44 | 127 601.04 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
| Other reserves | 1 056.75 | 763.03 | 466.02 | ||
| Other restricted equity | - 771.63 | - 681.76 | |||
| Retained earnings | 60 631.58 | 62 157.24 | 63 181.86 | 64 533.96 | 64 687.16 |
| Profit of the financial year | 1 525.66 | 1 024.62 | 1 352.10 | 153.21 | -2 823.75 |
| Shareholders equity total | 61 885.62 | 63 000.10 | 66 090.71 | 65 950.20 | 62 829.43 |
| Provisions | 2 257.95 | 4 722.92 | 5 169.60 | 3 793.73 | 4 067.96 |
| Non-current loans from credit institutions | 19 645.11 | 18 479.50 | 17 669.27 | 16 705.72 | 15 555.70 |
| Non-current deferred tax liabilities | 234.85 | ||||
| Non-current liabilities total | 19 879.96 | 18 479.50 | 17 669.27 | 16 705.72 | 15 555.70 |
| Current loans from credit institutions | 2 480.66 | 7 590.30 | 22 085.18 | 2 278.47 | 11 042.97 |
| Advances received | 180.00 | ||||
| Current trade creditors | 738.91 | 580.75 | 1 088.99 | 279.57 | 1 720.86 |
| Current owed to participating | 1 100.00 | 729.31 | 1 200.00 | ||
| Current owed to group member | 19 429.61 | 19 596.96 | 32 430.59 | 28 874.68 | 30 021.00 |
| Short-term deferred tax liabilities | 165.97 | 1 007.93 | |||
| Other non-interest bearing current liabilities | 5 079.61 | 5 181.92 | 3 944.48 | 4 001.83 | 1 160.12 |
| Accruals and deferred income | 3.50 | 3.00 | 3.00 | 3.00 | |
| Current liabilities total | 29 012.28 | 32 952.93 | 59 715.21 | 37 174.78 | 45 147.94 |
| Balance sheet total (liabilities) | 113 035.82 | 119 155.44 | 148 644.79 | 123 624.44 | 127 601.04 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.